[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -104.93%
YoY- -103.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 91,988 54,372 197,459 147,876 85,235 39,179 212,177 -42.57%
PBT 159,030 72,537 25,193 5,128 54,813 21,283 93,370 42.39%
Tax -11,417 -7,193 -10,174 -7,293 -5,485 -3,390 -11,212 1.20%
NP 147,613 65,344 15,019 -2,165 49,328 17,893 82,158 47.52%
-
NP to SH 147,540 65,315 14,849 -2,420 49,064 17,857 81,855 47.84%
-
Tax Rate 7.18% 9.92% 40.38% 142.22% 10.01% 15.93% 12.01% -
Total Cost -55,625 -10,972 182,440 150,041 35,907 21,286 130,019 -
-
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 13,260 0.00%
Div Payout % 8.99% 20.30% 89.30% 0.00% 27.03% 74.26% 16.20% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 160.47% 120.18% 7.61% -1.46% 57.87% 45.67% 38.72% -
ROE 7.86% 3.61% 0.85% -0.14% 2.76% 1.02% 4.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.87 8.20 29.78 22.30 12.86 5.91 32.00 -42.58%
EPS 22.25 9.85 2.24 -0.36 7.40 2.69 12.35 47.79%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.83 2.73 2.64 2.62 2.68 2.65 2.62 5.24%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.27 7.84 28.47 21.32 12.29 5.65 30.60 -42.56%
EPS 21.28 9.42 2.14 -0.35 7.08 2.58 11.80 47.89%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 2.7058 2.6102 2.5241 2.505 2.5623 2.5337 2.505 5.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.94 0.765 0.64 0.49 0.815 0.82 0.755 -
P/RPS 6.78 9.33 2.15 2.20 6.34 13.88 2.36 101.44%
P/EPS 4.22 7.77 28.58 -134.25 11.01 30.45 6.12 -21.86%
EY 23.67 12.88 3.50 -0.74 9.08 3.28 16.35 27.83%
DY 2.13 2.61 3.13 4.08 2.45 2.44 2.65 -13.49%
P/NAPS 0.33 0.28 0.24 0.19 0.30 0.31 0.29 8.95%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 -
Price 0.915 0.805 0.855 0.64 0.845 0.845 0.785 -
P/RPS 6.60 9.82 2.87 2.87 6.57 14.30 2.45 93.02%
P/EPS 4.11 8.17 38.18 -175.34 11.42 31.37 6.36 -25.15%
EY 24.32 12.24 2.62 -0.57 8.76 3.19 15.73 33.53%
DY 2.19 2.48 2.34 3.13 2.37 2.37 2.55 -9.60%
P/NAPS 0.32 0.29 0.32 0.24 0.32 0.32 0.30 4.37%

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