[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock

[INSAS] INSAS BHD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- -131.85%

YoY- -222.25%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	272,723	204,223	119,550	47,306	406,802	319,469	179,779	32.05%
YoY %	33.54%	70.83%	152.72%	-88.37%	27.34%	77.70%	-	-
Horiz. %	151.70%	113.60%	66.50%	26.31%	226.28%	177.70%	100.00%	-
PBT	88,090	48,213	27,687	-25,726	98,911	65,699	35,345	83.92%
YoY %	82.71%	74.14%	207.62%	-126.01%	50.55%	85.88%	-	-
Horiz. %	249.23%	136.41%	78.33%	-72.79%	279.84%	185.88%	100.00%	-
Tax	-10,117	-6,402	-5,790	-2,553	-6,428	-5,838	-4,311	76.68%
YoY %	-58.03%	-10.57%	-126.79%	60.28%	-10.11%	-35.42%	-	-
Horiz. %	234.68%	148.50%	134.31%	59.22%	149.11%	135.42%	100.00%	-
NP	77,973	41,811	21,897	-28,279	92,483	59,861	31,034	84.91%
YoY %	86.49%	90.94%	177.43%	-130.58%	54.50%	92.89%	-	-
Horiz. %	251.25%	134.73%	70.56%	-91.12%	298.01%	192.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,376	40,888	22,310	-29,021	91,129	58,687	30,571	85.82%
YoY %	89.24%	83.27%	176.88%	-131.85%	55.28%	91.97%	-	-
Horiz. %	253.10%	133.75%	72.98%	-94.93%	298.09%	191.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.48%	13.28%	20.91%	-	6.50%	8.89%	12.20%	-
YoY %	-13.55%	-36.49%	0.00%	-	-26.88%	-27.13%	-	-
Horiz. %	94.10%	108.85%	171.39%	-	53.28%	72.87%	100.00%	-
Total Cost	194,750	162,412	97,653	75,585	314,319	259,608	148,745	19.70%
YoY %	19.91%	66.32%	29.20%	-75.95%	21.07%	74.53%	-	-
Horiz. %	130.93%	109.19%	65.65%	50.82%	211.31%	174.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,352,726	1,312,127	1,301,416	1,258,901	1,267,337	1,264,232	1,212,183	7.59%
YoY %	3.09%	0.82%	3.38%	-0.67%	0.25%	4.29%	-	-
Horiz. %	111.59%	108.24%	107.36%	103.85%	104.55%	104.29%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	6,631	6,626	6,639	6,625	6,635	6,653	6,660	-0.29%
YoY %	0.08%	-0.20%	0.21%	-0.15%	-0.27%	-0.11%	-	-
Horiz. %	99.56%	99.49%	99.68%	99.47%	99.62%	99.89%	100.00%	-
Div Payout %	8.57%	16.21%	29.76%	0.00%	7.28%	11.34%	21.79%	-
YoY %	-47.13%	-45.53%	0.00%	0.00%	-35.80%	-47.96%	-	-
Horiz. %	39.33%	74.39%	136.58%	0.00%	33.41%	52.04%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,352,726	1,312,127	1,301,416	1,258,901	1,267,337	1,264,232	1,212,183	7.59%
YoY %	3.09%	0.82%	3.38%	-0.67%	0.25%	4.29%	-	-
Horiz. %	111.59%	108.24%	107.36%	103.85%	104.55%	104.29%	100.00%	-
NOSH	663,101	662,690	663,988	662,579	663,527	665,385	666,034	-0.29%
YoY %	0.06%	-0.20%	0.21%	-0.14%	-0.28%	-0.10%	-	-
Horiz. %	99.56%	99.50%	99.69%	99.48%	99.62%	99.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	28.59%	20.47%	18.32%	-59.78%	22.73%	18.74%	17.26%	-
YoY %	39.67%	11.74%	130.65%	-363.00%	21.29%	8.57%	-	-
Horiz. %	165.64%	118.60%	106.14%	-346.35%	131.69%	108.57%	100.00%	-
ROE	5.72%	3.12%	1.71%	-2.31%	7.19%	4.64%	2.52%	-
YoY %	83.33%	82.46%	174.03%	-132.13%	54.96%	84.13%	-	-
Horiz. %	226.98%	123.81%	67.86%	-91.67%	285.32%	184.13%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	41.13	30.82	18.00	7.14	61.31	48.01	26.99	32.45%
YoY %	33.45%	71.22%	152.10%	-88.35%	27.70%	77.88%	-	-
Horiz. %	152.39%	114.19%	66.69%	26.45%	227.16%	177.88%	100.00%	-
EPS	11.67	6.17	3.36	-4.38	13.73	8.82	4.59	86.38%
YoY %	89.14%	83.63%	176.71%	-131.90%	55.67%	92.16%	-	-
Horiz. %	254.25%	134.42%	73.20%	-95.42%	299.13%	192.16%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.04	1.98	1.96	1.90	1.91	1.90	1.82	7.91%
YoY %	3.03%	1.02%	3.16%	-0.52%	0.53%	4.40%	-	-
Horiz. %	112.09%	108.79%	107.69%	104.40%	104.95%	104.40%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 662,579
RPS	39.33	29.45	17.24	6.82	58.66	46.07	25.93	32.04%
YoY %	33.55%	70.82%	152.79%	-88.37%	27.33%	77.67%	-	-
Horiz. %	151.68%	113.58%	66.49%	26.30%	226.22%	177.67%	100.00%	-
EPS	11.16	5.90	3.22	-4.19	13.14	8.46	4.41	85.80%
YoY %	89.15%	83.23%	176.85%	-131.89%	55.32%	91.84%	-	-
Horiz. %	253.06%	133.79%	73.02%	-95.01%	297.96%	191.84%	100.00%	-
DPS	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.9508	1.8922	1.8768	1.8155	1.8276	1.8231	1.7481	7.59%
YoY %	3.10%	0.82%	3.38%	-0.66%	0.25%	4.29%	-	-
Horiz. %	111.60%	108.24%	107.36%	103.86%	104.55%	104.29%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	0.645	0.715	0.77	0.70	0.82	0.88	0.795	-
P/RPS	1.57	2.32	4.28	9.80	1.34	1.83	2.95	-34.35%
YoY %	-32.33%	-45.79%	-56.33%	631.34%	-26.78%	-37.97%	-	-
Horiz. %	53.22%	78.64%	145.08%	332.20%	45.42%	62.03%	100.00%	-
P/EPS	5.53	11.59	22.92	-15.98	5.97	9.98	17.32	-53.31%
YoY %	-52.29%	-49.43%	243.43%	-367.67%	-40.18%	-42.38%	-	-
Horiz. %	31.93%	66.92%	132.33%	-92.26%	34.47%	57.62%	100.00%	-
EY	18.09	8.63	4.36	-6.26	16.75	10.02	5.77	114.36%
YoY %	109.62%	97.94%	169.65%	-137.37%	67.17%	73.66%	-	-
Horiz. %	313.52%	149.57%	75.56%	-108.49%	290.29%	173.66%	100.00%	-
DY	1.55	1.40	1.30	1.43	1.22	1.14	1.26	14.82%
YoY %	10.71%	7.69%	-9.09%	17.21%	7.02%	-9.52%	-	-
Horiz. %	123.02%	111.11%	103.17%	113.49%	96.83%	90.48%	100.00%	-
P/NAPS	0.32	0.36	0.39	0.37	0.43	0.46	0.44	-19.14%
YoY %	-11.11%	-7.69%	5.41%	-13.95%	-6.52%	4.55%	-	-
Horiz. %	72.73%	81.82%	88.64%	84.09%	97.73%	104.55%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	26/05/16	26/02/16	26/11/15	17/08/15	15/05/15	27/02/15	-
Price	0.655	0.70	0.71	0.835	0.64	0.965	0.90	-
P/RPS	1.59	2.27	3.94	11.70	1.04	2.01	3.33	-38.93%
YoY %	-29.96%	-42.39%	-66.32%	1,025.00%	-48.26%	-39.64%	-	-
Horiz. %	47.75%	68.17%	118.32%	351.35%	31.23%	60.36%	100.00%	-
P/EPS	5.61	11.35	21.13	-19.06	4.66	10.94	19.61	-56.61%
YoY %	-50.57%	-46.28%	210.86%	-509.01%	-57.40%	-44.21%	-	-
Horiz. %	28.61%	57.88%	107.75%	-97.20%	23.76%	55.79%	100.00%	-
EY	17.81	8.81	4.73	-5.25	21.46	9.14	5.10	130.35%
YoY %	102.16%	86.26%	190.10%	-124.46%	134.79%	79.22%	-	-
Horiz. %	349.22%	172.75%	92.75%	-102.94%	420.78%	179.22%	100.00%	-
DY	1.53	1.43	1.41	1.20	1.56	1.04	1.11	23.87%
YoY %	6.99%	1.42%	17.50%	-23.08%	50.00%	-6.31%	-	-
Horiz. %	137.84%	128.83%	127.03%	108.11%	140.54%	93.69%	100.00%	-
P/NAPS	0.32	0.35	0.36	0.44	0.34	0.51	0.49	-24.74%
YoY %	-8.57%	-2.78%	-18.18%	29.41%	-33.33%	4.08%	-	-
Horiz. %	65.31%	71.43%	73.47%	89.80%	69.39%	104.08%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:20:00

EMA 5

10 Mins

BUY

2024-05-10 16:10:00

EMA 5

5 Mins

BUY

2024-05-10 16:05:00

ADX

5 Mins

BUY

2024-05-10 15:30:00

EMA 5

5 Mins

SELL

2024-05-10 15:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

428

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

414

MYEG

MY E.G. SERVICES BHD

399

VSTECS

VSTECS BERHAD

377

YTLPOWR

YTL POWER INTERNATIONAL BHD

340

GENTING

GENTING BHD

279

SNS

SNS NETWORK TECHNOLOGY BERHAD

273

PBBANK

PUBLIC BANK BHD

269

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More