[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 97.61%
YoY- -64.23%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,215 216,392 167,001 125,189 64,063 285,649 241,404 -59.46%
PBT 19,805 229,669 94,054 58,924 30,633 261,383 232,519 -80.61%
Tax -3,414 -13,137 -7,411 -6,134 -3,966 -15,789 -15,238 -63.07%
NP 16,391 216,532 86,643 52,790 26,667 245,594 217,281 -82.11%
-
NP to SH 16,615 215,055 87,318 52,781 26,710 245,706 217,259 -81.95%
-
Tax Rate 17.24% 5.72% 7.88% 10.41% 12.95% 6.04% 6.55% -
Total Cost 45,824 -140 80,358 72,399 37,396 40,055 24,123 53.32%
-
Net Worth 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 8.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,575 16,575 16,575 16,575 16,575 13,260 13,260 16.02%
Div Payout % 99.76% 7.71% 18.98% 31.40% 62.06% 5.40% 6.10% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 8.59%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 26.35% 100.06% 51.88% 42.17% 41.63% 85.98% 90.01% -
ROE 0.75% 9.80% 3.99% 2.45% 1.25% 12.39% 11.07% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.38 32.64 25.19 18.88 9.66 43.08 36.41 -59.47%
EPS 2.51 32.44 13.17 7.96 4.03 37.06 32.77 -81.93%
DPS 2.50 2.50 2.50 2.50 2.50 2.00 2.00 16.02%
NAPS 3.35 3.31 3.30 3.25 3.23 2.99 2.96 8.59%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.97 31.21 24.08 18.05 9.24 41.19 34.81 -59.47%
EPS 2.40 31.01 12.59 7.61 3.85 35.43 31.33 -81.93%
DPS 2.39 2.39 2.39 2.39 2.39 1.91 1.91 16.10%
NAPS 3.2031 3.1648 3.1553 3.1075 3.0883 2.8589 2.8302 8.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.76 0.775 0.82 0.97 1.00 0.875 0.845 -
P/RPS 8.10 2.37 3.26 5.14 10.35 2.03 2.32 129.96%
P/EPS 30.33 2.39 6.23 12.18 24.82 2.36 2.58 416.23%
EY 3.30 41.85 16.06 8.21 4.03 42.35 38.78 -80.62%
DY 3.29 3.23 3.05 2.58 2.50 2.29 2.37 24.41%
P/NAPS 0.23 0.23 0.25 0.30 0.31 0.29 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 -
Price 0.79 0.79 0.795 0.835 1.14 0.98 0.80 -
P/RPS 8.42 2.42 3.16 4.42 11.80 2.27 2.20 144.47%
P/EPS 31.52 2.44 6.04 10.49 28.30 2.64 2.44 449.69%
EY 3.17 41.06 16.57 9.53 3.53 37.81 40.96 -81.81%
DY 3.16 3.16 3.14 2.99 2.19 2.04 2.50 16.88%
P/NAPS 0.24 0.24 0.24 0.26 0.35 0.33 0.27 -7.54%

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