[INSAS] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 74.76%
YoY- 257.39%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 54,327 49,583 62,641 46,056 39,179 78,221 37,121 28.81%
PBT 72,537 20,065 -49,685 33,530 21,283 23,269 30,643 77.33%
Tax -7,193 -2,881 -1,808 -2,095 -3,390 -5,303 -1,998 134.34%
NP 65,344 17,184 -51,493 31,435 17,893 17,966 28,645 73.02%
-
NP to SH 65,315 17,269 -51,484 31,207 17,857 17,948 28,543 73.38%
-
Tax Rate 9.92% 14.36% - 6.25% 15.93% 22.79% 6.52% -
Total Cost -11,017 32,399 114,134 14,621 21,286 60,255 8,476 -
-
Net Worth 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 3.56%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 13,260 - - - 13,260 - - -
Div Payout % 20.30% - - - 74.26% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 3.56%
NOSH 693,348 693,348 693,348 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 120.28% 34.66% -82.20% 68.25% 45.67% 22.97% 77.17% -
ROE 3.61% 0.99% -2.96% 1.76% 1.02% 1.03% 1.66% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.19 7.48 9.45 6.95 5.91 11.80 5.60 28.75%
EPS 9.85 2.60 -7.76 4.71 2.69 2.71 4.31 73.24%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.73 2.64 2.62 2.68 2.65 2.62 2.59 3.56%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.83 7.15 9.03 6.64 5.65 11.28 5.35 28.81%
EPS 9.42 2.49 -7.42 4.50 2.58 2.59 4.12 73.29%
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 2.6103 2.5242 2.5051 2.5624 2.5337 2.505 2.4763 3.56%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.765 0.64 0.49 0.815 0.82 0.755 0.76 -
P/RPS 9.34 8.56 5.19 11.73 13.88 6.40 13.57 -21.99%
P/EPS 7.77 24.57 -6.31 17.32 30.45 27.89 17.65 -42.04%
EY 12.88 4.07 -15.85 5.78 3.28 3.59 5.66 72.74%
DY 2.61 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.28 0.24 0.19 0.30 0.31 0.29 0.29 -2.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 -
Price 0.805 0.855 0.64 0.845 0.845 0.785 0.70 -
P/RPS 9.82 11.43 6.77 12.16 14.30 6.65 12.50 -14.82%
P/EPS 8.17 32.83 -8.24 17.95 31.37 29.00 16.26 -36.71%
EY 12.24 3.05 -12.13 5.57 3.19 3.45 6.15 58.02%
DY 2.48 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.29 0.32 0.24 0.32 0.32 0.30 0.27 4.86%

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