[INSAS] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 276.88%
YoY- 651.33%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,871 68,500 84,673 72,244 47,306 87,333 139,690 -48.24%
PBT 61,699 39,877 20,526 53,413 -25,726 33,212 30,354 60.25%
Tax -3,219 -3,715 -612 -3,237 -2,553 -590 -1,527 64.18%
NP 58,480 36,162 19,914 50,176 -28,279 32,622 28,827 60.04%
-
NP to SH 58,586 36,488 18,578 51,331 -29,021 32,442 28,116 62.92%
-
Tax Rate 5.22% 9.32% 2.98% 6.06% - 1.78% 5.03% -
Total Cost -6,609 32,338 64,759 22,068 75,585 54,711 110,863 -
-
Net Worth 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 1,262,893 7.71%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,630 - - - 6,625 - - -
Div Payout % 11.32% - - - 0.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 1,262,893 7.71%
NOSH 693,333 663,564 661,138 663,191 662,579 660,295 664,680 2.84%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 112.74% 52.79% 23.52% 69.45% -59.78% 37.35% 20.64% -
ROE 4.15% 2.70% 1.42% 3.95% -2.31% 4.91% 2.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.82 10.32 12.81 10.89 7.14 13.23 21.02 -48.17%
EPS 8.84 5.50 2.81 7.74 -4.38 4.91 4.23 63.23%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.13 2.04 1.98 1.96 1.90 1.00 1.90 7.89%
Adjusted Per Share Value based on latest NOSH - 663,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.48 9.88 12.21 10.42 6.82 12.59 20.14 -48.23%
EPS 8.45 5.26 2.68 7.40 -4.19 4.68 4.05 63.06%
DPS 0.96 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 2.0365 1.9521 1.8878 1.8745 1.8155 0.9522 1.8212 7.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.715 0.645 0.715 0.77 0.70 0.82 0.88 -
P/RPS 9.14 6.25 5.58 7.07 9.80 6.20 4.19 67.95%
P/EPS 8.09 11.73 25.44 9.95 -15.98 16.69 20.80 -46.62%
EY 12.36 8.53 3.93 10.05 -6.26 5.99 4.81 87.28%
DY 1.40 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.34 0.32 0.36 0.39 0.37 0.82 0.46 -18.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 -
Price 0.72 0.655 0.70 0.71 0.835 0.64 0.965 -
P/RPS 9.20 6.35 5.47 6.52 11.70 4.84 4.59 58.76%
P/EPS 8.15 11.91 24.91 9.17 -19.06 13.03 22.81 -49.55%
EY 12.27 8.40 4.01 10.90 -5.25 7.68 4.38 98.34%
DY 1.39 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.34 0.32 0.35 0.36 0.44 0.64 0.51 -23.62%

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