[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
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 272,723 204,223 119,550 47,306 406,802 319,469 179,779 32.05%
PBT 88,090 48,213 27,687 -25,726 98,911 65,699 35,345 83.92%
Tax -10,117 -6,402 -5,790 -2,553 -6,428 -5,838 -4,311 76.68%
NP 77,973 41,811 21,897 -28,279 92,483 59,861 31,034 84.91%
-
NP to SH 77,376 40,888 22,310 -29,021 91,129 58,687 30,571 85.82%
-
Tax Rate 11.48% 13.28% 20.91% - 6.50% 8.89% 12.20% -
Total Cost 194,750 162,412 97,653 75,585 314,319 259,608 148,745 19.70%
-
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%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,631 6,626 6,639 6,625 6,635 6,653 6,660 -0.29%
Div Payout % 8.57% 16.21% 29.76% 0.00% 7.28% 11.34% 21.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
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%
NOSH 663,101 662,690 663,988 662,579 663,527 665,385 666,034 -0.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 28.59% 20.47% 18.32% -59.78% 22.73% 18.74% 17.26% -
ROE 5.72% 3.12% 1.71% -2.31% 7.19% 4.64% 2.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.13 30.82 18.00 7.14 61.31 48.01 26.99 32.45%
EPS 11.67 6.17 3.36 -4.38 13.73 8.82 4.59 86.38%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.04 1.98 1.96 1.90 1.91 1.90 1.82 7.91%
Adjusted Per Share Value based on latest NOSH - 662,579
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.13 30.80 18.03 7.13 61.34 48.17 27.11 32.06%
EPS 11.67 6.17 3.36 -4.38 13.74 8.85 4.61 85.84%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.0399 1.9786 1.9625 1.8984 1.9111 1.9064 1.8279 7.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
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%
P/EPS 5.53 11.59 22.92 -15.98 5.97 9.98 17.32 -53.31%
EY 18.09 8.63 4.36 -6.26 16.75 10.02 5.77 114.36%
DY 1.55 1.40 1.30 1.43 1.22 1.14 1.26 14.82%
P/NAPS 0.32 0.36 0.39 0.37 0.43 0.46 0.44 -19.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
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%
P/EPS 5.61 11.35 21.13 -19.06 4.66 10.94 19.61 -56.61%
EY 17.81 8.81 4.73 -5.25 21.46 9.14 5.10 130.35%
DY 1.53 1.43 1.41 1.20 1.56 1.04 1.11 23.87%
P/NAPS 0.32 0.35 0.36 0.44 0.34 0.51 0.49 -24.74%

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
Post a Comment