[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock

[INSAS] INSAS BHD

Announcement Date

26-Feb-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- 176.88%

YoY- -27.02%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	51,871	272,723	204,223	119,550	47,306	406,802	319,469	-70.13%
YoY %	-80.98%	33.54%	70.83%	152.72%	-88.37%	27.34%	-	-
Horiz. %	16.24%	85.37%	63.93%	37.42%	14.81%	127.34%	100.00%	-
PBT	61,699	88,090	48,213	27,687	-25,726	98,911	65,699	-4.09%
YoY %	-29.96%	82.71%	74.14%	207.62%	-126.01%	50.55%	-	-
Horiz. %	93.91%	134.08%	73.38%	42.14%	-39.16%	150.55%	100.00%	-
Tax	-3,219	-10,117	-6,402	-5,790	-2,553	-6,428	-5,838	-32.68%
YoY %	68.18%	-58.03%	-10.57%	-126.79%	60.28%	-10.11%	-	-
Horiz. %	55.14%	173.30%	109.66%	99.18%	43.73%	110.11%	100.00%	-
NP	58,480	77,973	41,811	21,897	-28,279	92,483	59,861	-1.53%
YoY %	-25.00%	86.49%	90.94%	177.43%	-130.58%	54.50%	-	-
Horiz. %	97.69%	130.26%	69.85%	36.58%	-47.24%	154.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,586	77,376	40,888	22,310	-29,021	91,129	58,687	-0.11%
YoY %	-24.28%	89.24%	83.27%	176.88%	-131.85%	55.28%	-	-
Horiz. %	99.83%	131.85%	69.67%	38.02%	-49.45%	155.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.22%	11.48%	13.28%	20.91%	-	6.50%	8.89%	-
YoY %	-54.53%	-13.55%	-36.49%	0.00%	-	-26.88%	-	-
Horiz. %	58.72%	129.13%	149.38%	235.21%	-	73.12%	100.00%	-
Total Cost	-6,609	194,750	162,412	97,653	75,585	314,319	259,608	-
YoY %	-103.39%	19.91%	66.32%	29.20%	-75.95%	21.07%	-	-
Horiz. %	-2.55%	75.02%	62.56%	37.62%	29.12%	121.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,412,204	1,352,726	1,312,127	1,301,416	1,258,901	1,267,337	1,264,232	7.63%
YoY %	4.40%	3.09%	0.82%	3.38%	-0.67%	0.25%	-	-
Horiz. %	111.70%	107.00%	103.79%	102.94%	99.58%	100.25%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	6,630	6,631	6,626	6,639	6,625	6,635	6,653	-0.22%
YoY %	-0.02%	0.08%	-0.20%	0.21%	-0.15%	-0.27%	-	-
Horiz. %	99.65%	99.67%	99.59%	99.79%	99.58%	99.73%	100.00%	-
Div Payout %	11.32%	8.57%	16.21%	29.76%	0.00%	7.28%	11.34%	-
YoY %	32.09%	-47.13%	-45.53%	0.00%	0.00%	-35.80%	-	-
Horiz. %	99.82%	75.57%	142.95%	262.43%	0.00%	64.20%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,412,204	1,352,726	1,312,127	1,301,416	1,258,901	1,267,337	1,264,232	7.63%
YoY %	4.40%	3.09%	0.82%	3.38%	-0.67%	0.25%	-	-
Horiz. %	111.70%	107.00%	103.79%	102.94%	99.58%	100.25%	100.00%	-
NOSH	693,333	663,101	662,690	663,988	662,579	663,527	665,385	2.77%
YoY %	4.56%	0.06%	-0.20%	0.21%	-0.14%	-0.28%	-	-
Horiz. %	104.20%	99.66%	99.59%	99.79%	99.58%	99.72%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	112.74%	28.59%	20.47%	18.32%	-59.78%	22.73%	18.74%	-
YoY %	294.33%	39.67%	11.74%	130.65%	-363.00%	21.29%	-	-
Horiz. %	601.60%	152.56%	109.23%	97.76%	-319.00%	121.29%	100.00%	-
ROE	4.15%	5.72%	3.12%	1.71%	-2.31%	7.19%	4.64%	-
YoY %	-27.45%	83.33%	82.46%	174.03%	-132.13%	54.96%	-	-
Horiz. %	89.44%	123.28%	67.24%	36.85%	-49.78%	154.96%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	7.82	41.13	30.82	18.00	7.14	61.31	48.01	-70.07%
YoY %	-80.99%	33.45%	71.22%	152.10%	-88.35%	27.70%	-	-
Horiz. %	16.29%	85.67%	64.19%	37.49%	14.87%	127.70%	100.00%	-
EPS	8.84	11.67	6.17	3.36	-4.38	13.73	8.82	0.15%
YoY %	-24.25%	89.14%	83.63%	176.71%	-131.90%	55.67%	-	-
Horiz. %	100.23%	132.31%	69.95%	38.10%	-49.66%	155.67%	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	2.13	2.04	1.98	1.96	1.90	1.91	1.90	7.89%
YoY %	4.41%	3.03%	1.02%	3.16%	-0.52%	0.53%	-	-
Horiz. %	112.11%	107.37%	104.21%	103.16%	100.00%	100.53%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 663,191
RPS	7.48	39.33	29.45	17.24	6.82	58.66	46.07	-70.13%
YoY %	-80.98%	33.55%	70.82%	152.79%	-88.37%	27.33%	-	-
Horiz. %	16.24%	85.37%	63.92%	37.42%	14.80%	127.33%	100.00%	-
EPS	8.45	11.16	5.90	3.22	-4.19	13.14	8.46	-0.07%
YoY %	-24.28%	89.15%	83.23%	176.85%	-131.89%	55.32%	-	-
Horiz. %	99.88%	131.91%	69.74%	38.06%	-49.53%	155.32%	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	2.0365	1.9507	1.8922	1.8768	1.8154	1.8276	1.8231	7.63%
YoY %	4.40%	3.09%	0.82%	3.38%	-0.67%	0.25%	-	-
Horiz. %	111.71%	107.00%	103.79%	102.95%	99.58%	100.25%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.715	0.645	0.715	0.77	0.70	0.82	0.88	-
P/RPS	9.14	1.57	2.32	4.28	9.80	1.34	1.83	191.33%
YoY %	482.17%	-32.33%	-45.79%	-56.33%	631.34%	-26.78%	-	-
Horiz. %	499.45%	85.79%	126.78%	233.88%	535.52%	73.22%	100.00%	-
P/EPS	8.09	5.53	11.59	22.92	-15.98	5.97	9.98	-13.02%
YoY %	46.29%	-52.29%	-49.43%	243.43%	-367.67%	-40.18%	-	-
Horiz. %	81.06%	55.41%	116.13%	229.66%	-160.12%	59.82%	100.00%	-
EY	12.36	18.09	8.63	4.36	-6.26	16.75	10.02	14.97%
YoY %	-31.67%	109.62%	97.94%	169.65%	-137.37%	67.17%	-	-
Horiz. %	123.35%	180.54%	86.13%	43.51%	-62.48%	167.17%	100.00%	-
DY	1.40	1.55	1.40	1.30	1.43	1.22	1.14	14.63%
YoY %	-9.68%	10.71%	7.69%	-9.09%	17.21%	7.02%	-	-
Horiz. %	122.81%	135.96%	122.81%	114.04%	125.44%	107.02%	100.00%	-
P/NAPS	0.34	0.32	0.36	0.39	0.37	0.43	0.46	-18.20%
YoY %	6.25%	-11.11%	-7.69%	5.41%	-13.95%	-6.52%	-	-
Horiz. %	73.91%	69.57%	78.26%	84.78%	80.43%	93.48%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/16	25/08/16	26/05/16	26/02/16	26/11/15	17/08/15	15/05/15	-
Price	0.72	0.655	0.70	0.71	0.835	0.64	0.965	-
P/RPS	9.20	1.59	2.27	3.94	11.70	1.04	2.01	174.91%
YoY %	478.62%	-29.96%	-42.39%	-66.32%	1,025.00%	-48.26%	-	-
Horiz. %	457.71%	79.10%	112.94%	196.02%	582.09%	51.74%	100.00%	-
P/EPS	8.15	5.61	11.35	21.13	-19.06	4.66	10.94	-17.77%
YoY %	45.28%	-50.57%	-46.28%	210.86%	-509.01%	-57.40%	-	-
Horiz. %	74.50%	51.28%	103.75%	193.14%	-174.22%	42.60%	100.00%	-
EY	12.27	17.81	8.81	4.73	-5.25	21.46	9.14	21.62%
YoY %	-31.11%	102.16%	86.26%	190.10%	-124.46%	134.79%	-	-
Horiz. %	134.25%	194.86%	96.39%	51.75%	-57.44%	234.79%	100.00%	-
DY	1.39	1.53	1.43	1.41	1.20	1.56	1.04	21.27%
YoY %	-9.15%	6.99%	1.42%	17.50%	-23.08%	50.00%	-	-
Horiz. %	133.65%	147.12%	137.50%	135.58%	115.38%	150.00%	100.00%	-
P/NAPS	0.34	0.32	0.35	0.36	0.44	0.34	0.51	-23.62%
YoY %	6.25%	-8.57%	-2.78%	-18.18%	29.41%	-33.33%	-	-
Horiz. %	66.67%	62.75%	68.63%	70.59%	86.27%	66.67%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos