[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 287.38%
YoY- 21.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 47,803 216,835 174,308 119,610 62,215 216,392 167,001 -56.53%
PBT 25,399 134,718 96,769 70,936 19,805 229,669 94,054 -58.18%
Tax -3,838 -13,379 -7,857 -6,762 -3,414 -13,137 -7,411 -35.48%
NP 21,561 121,339 88,912 64,174 16,391 216,532 86,643 -60.40%
-
NP to SH 19,773 122,739 89,414 64,363 16,615 215,055 87,318 -62.81%
-
Tax Rate 15.11% 9.93% 8.12% 9.53% 17.24% 5.72% 7.88% -
Total Cost 26,242 95,496 85,396 55,436 45,824 -140 80,358 -52.54%
-
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 83.83% 13.50% 18.54% 25.75% 99.76% 7.71% 18.98% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 45.10% 55.96% 51.01% 53.65% 26.35% 100.06% 51.88% -
ROE 0.84% 5.24% 3.93% 2.86% 0.75% 9.80% 3.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.21 32.70 26.29 18.04 9.38 32.64 25.19 -56.53%
EPS 2.98 18.51 13.49 9.71 2.51 32.44 13.17 -62.83%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.56 3.53 3.43 3.39 3.35 3.31 3.30 5.18%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.89 31.27 25.14 17.25 8.97 31.21 24.08 -56.54%
EPS 2.85 17.70 12.89 9.28 2.40 31.01 12.59 -62.82%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.4039 3.3752 3.2796 3.2413 3.2031 3.1648 3.1553 5.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.88 0.815 0.775 0.805 0.76 0.775 0.82 -
P/RPS 12.21 2.49 2.95 4.46 8.10 2.37 3.26 140.98%
P/EPS 29.51 4.40 5.75 8.29 30.33 2.39 6.23 181.77%
EY 3.39 22.71 17.40 12.06 3.30 41.85 16.06 -64.51%
DY 2.84 3.07 3.23 3.11 3.29 3.23 3.05 -4.64%
P/NAPS 0.25 0.23 0.23 0.24 0.23 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 -
Price 0.89 0.87 0.835 0.77 0.79 0.79 0.795 -
P/RPS 12.34 2.66 3.18 4.27 8.42 2.42 3.16 147.77%
P/EPS 29.84 4.70 6.19 7.93 31.52 2.44 6.04 189.79%
EY 3.35 21.28 16.15 12.61 3.17 41.06 16.57 -65.51%
DY 2.81 2.87 2.99 3.25 3.16 3.16 3.14 -7.12%
P/NAPS 0.25 0.25 0.24 0.23 0.24 0.24 0.24 2.75%

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