[INSAS] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -59.2%
YoY- 64.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 41,812 61,126 64,063 44,245 80,641 37,661 54,327 -16.03%
PBT 35,130 28,291 30,633 28,864 73,489 86,493 72,537 -38.35%
Tax -1,277 -2,168 -3,966 -551 -3,821 -4,224 -7,193 -68.44%
NP 33,853 26,123 26,667 28,313 69,668 82,269 65,344 -35.52%
-
NP to SH 34,537 26,071 26,710 28,447 69,719 82,225 65,315 -34.63%
-
Tax Rate 3.64% 7.66% 12.95% 1.91% 5.20% 4.88% 9.92% -
Total Cost 7,959 35,003 37,396 15,932 10,973 -44,608 -11,017 -
-
Net Worth 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 13.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 16,575 - - - 13,260 -
Div Payout % - - 62.06% - - - 20.30% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 13.48%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 80.96% 42.74% 41.63% 63.99% 86.39% 218.45% 120.28% -
ROE 1.58% 1.21% 1.25% 1.43% 3.55% 4.38% 3.61% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.31 9.22 9.66 6.67 12.16 5.68 8.19 -15.97%
EPS 5.21 3.93 4.03 4.29 10.52 12.40 9.85 -34.62%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 3.30 3.25 3.23 2.99 2.96 2.83 2.73 13.48%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.03 8.82 9.24 6.38 11.63 5.43 7.84 -16.06%
EPS 4.98 3.76 3.85 4.10 10.05 11.86 9.42 -34.64%
DPS 0.00 0.00 2.39 0.00 0.00 0.00 1.91 -
NAPS 3.1555 3.1077 3.0885 2.8591 2.8304 2.7061 2.6104 13.49%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.82 0.97 1.00 0.875 0.845 0.94 0.765 -
P/RPS 13.00 10.52 10.35 13.11 6.95 16.55 9.34 24.68%
P/EPS 15.74 24.67 24.82 20.39 8.04 7.58 7.77 60.16%
EY 6.35 4.05 4.03 4.90 12.44 13.19 12.88 -37.61%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.61 -
P/NAPS 0.25 0.30 0.31 0.29 0.29 0.33 0.28 -7.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 -
Price 0.795 0.835 1.14 0.98 0.80 0.915 0.805 -
P/RPS 12.61 9.06 11.80 14.69 6.58 16.11 9.82 18.15%
P/EPS 15.26 21.24 28.30 22.84 7.61 7.38 8.17 51.72%
EY 6.55 4.71 3.53 4.38 13.14 13.55 12.24 -34.11%
DY 0.00 0.00 2.19 0.00 0.00 0.00 2.48 -
P/NAPS 0.24 0.26 0.35 0.33 0.27 0.32 0.29 -11.86%

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