[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -24.28%
YoY- 301.87%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 347,945 236,393 122,555 51,871 272,723 204,223 119,550 103.98%
PBT 189,360 152,398 84,397 61,699 88,090 48,213 27,687 260.73%
Tax -8,849 -6,744 -4,794 -3,219 -10,117 -6,402 -5,790 32.71%
NP 180,511 145,654 79,603 58,480 77,973 41,811 21,897 308.60%
-
NP to SH 180,888 146,097 79,893 58,586 77,376 40,888 22,310 304.10%
-
Tax Rate 4.67% 4.43% 5.68% 5.22% 11.48% 13.28% 20.91% -
Total Cost 167,434 90,739 42,952 -6,609 194,750 162,412 97,653 43.30%
-
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 12.44%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,630 6,630 6,630 6,630 6,631 6,626 6,639 -0.09%
Div Payout % 3.67% 4.54% 8.30% 11.32% 8.57% 16.21% 29.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 12.44%
NOSH 693,333 693,333 693,333 693,333 663,101 662,690 663,988 2.92%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 51.88% 61.62% 64.95% 112.74% 28.59% 20.47% 18.32% -
ROE 11.66% 9.58% 5.53% 4.15% 5.72% 3.12% 1.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.48 35.65 18.48 7.82 41.13 30.82 18.00 104.21%
EPS 27.28 22.04 12.05 8.84 11.67 6.17 3.36 304.47%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.34 2.30 2.18 2.13 2.04 1.98 1.96 12.55%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.18 34.09 17.67 7.48 39.33 29.45 17.24 103.99%
EPS 26.09 21.07 11.52 8.45 11.16 5.90 3.22 303.92%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.00%
NAPS 2.2373 2.1991 2.0843 2.0365 1.9508 1.8922 1.8768 12.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.89 0.71 0.715 0.645 0.715 0.77 -
P/RPS 2.04 2.50 3.84 9.14 1.57 2.32 4.28 -39.00%
P/EPS 3.92 4.04 5.89 8.09 5.53 11.59 22.92 -69.22%
EY 25.50 24.76 16.97 12.36 18.09 8.63 4.36 224.96%
DY 0.93 1.12 1.41 1.40 1.55 1.40 1.30 -20.02%
P/NAPS 0.46 0.39 0.33 0.34 0.32 0.36 0.39 11.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.00 0.925 0.84 0.72 0.655 0.70 0.71 -
P/RPS 1.91 2.59 4.54 9.20 1.59 2.27 3.94 -38.31%
P/EPS 3.67 4.20 6.97 8.15 5.61 11.35 21.13 -68.90%
EY 27.28 23.82 14.35 12.27 17.81 8.81 4.73 221.94%
DY 1.00 1.08 1.19 1.39 1.53 1.43 1.41 -20.48%
P/NAPS 0.43 0.40 0.39 0.34 0.32 0.35 0.36 12.58%

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