[INSAS] QoQ Quarter Result on 30-Jun-2022 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 269.86%
YoY- 349.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 54,698 57,395 62,215 49,391 41,812 61,126 64,063 -10.00%
PBT 25,833 51,131 19,805 135,615 35,130 28,291 30,633 -10.74%
Tax -1,095 -3,348 -3,414 -5,726 -1,277 -2,168 -3,966 -57.63%
NP 24,738 47,783 16,391 129,889 33,853 26,123 26,667 -4.88%
-
NP to SH 25,051 47,748 16,615 127,737 34,537 26,071 26,710 -4.18%
-
Tax Rate 4.24% 6.55% 17.24% 4.22% 3.64% 7.66% 12.95% -
Total Cost 29,960 9,612 45,824 -80,498 7,959 35,003 37,396 -13.75%
-
Net Worth 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 4.09%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - 16,575 - - - 16,575 -
Div Payout % - - 99.76% - - - 62.06% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 4.09%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 45.23% 83.25% 26.35% 262.98% 80.96% 42.74% 41.63% -
ROE 1.10% 2.12% 0.75% 5.82% 1.58% 1.21% 1.25% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.25 8.66 9.38 7.45 6.31 9.22 9.66 -9.99%
EPS 3.78 7.20 2.51 19.27 5.21 3.93 4.03 -4.18%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.43 3.39 3.35 3.31 3.30 3.25 3.23 4.09%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.89 8.28 8.97 7.12 6.03 8.81 9.24 -10.00%
EPS 3.61 6.89 2.40 18.42 4.98 3.76 3.85 -4.20%
DPS 0.00 0.00 2.39 0.00 0.00 0.00 2.39 -
NAPS 3.2796 3.2413 3.2031 3.1648 3.1553 3.1075 3.0883 4.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.775 0.805 0.76 0.775 0.82 0.97 1.00 -
P/RPS 9.39 9.30 8.10 10.40 13.00 10.52 10.35 -6.28%
P/EPS 20.51 11.18 30.33 4.02 15.74 24.67 24.82 -11.95%
EY 4.88 8.95 3.30 24.86 6.35 4.05 4.03 13.62%
DY 0.00 0.00 3.29 0.00 0.00 0.00 2.50 -
P/NAPS 0.23 0.24 0.23 0.23 0.25 0.30 0.31 -18.05%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 23/11/21 -
Price 0.835 0.77 0.79 0.79 0.795 0.835 1.14 -
P/RPS 10.12 8.89 8.42 10.60 12.61 9.06 11.80 -9.74%
P/EPS 22.10 10.69 31.52 4.10 15.26 21.24 28.30 -15.21%
EY 4.52 9.35 3.17 24.39 6.55 4.71 3.53 17.93%
DY 0.00 0.00 3.16 0.00 0.00 0.00 2.19 -
P/NAPS 0.24 0.23 0.24 0.24 0.24 0.26 0.35 -22.25%

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