[INSAS] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -15.21%
YoY- 235.42%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 61,126 64,063 44,245 80,641 37,661 54,327 49,583 14.92%
PBT 28,291 30,633 28,864 73,489 86,493 72,537 20,065 25.66%
Tax -2,168 -3,966 -551 -3,821 -4,224 -7,193 -2,881 -17.22%
NP 26,123 26,667 28,313 69,668 82,269 65,344 17,184 32.10%
-
NP to SH 26,071 26,710 28,447 69,719 82,225 65,315 17,269 31.50%
-
Tax Rate 7.66% 12.95% 1.91% 5.20% 4.88% 9.92% 14.36% -
Total Cost 35,003 37,396 15,932 10,973 -44,608 -11,017 32,399 5.27%
-
Net Worth 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 14.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 16,575 - - - 13,260 - -
Div Payout % - 62.06% - - - 20.30% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 14.82%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 42.74% 41.63% 63.99% 86.39% 218.45% 120.28% 34.66% -
ROE 1.21% 1.25% 1.43% 3.55% 4.38% 3.61% 0.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.22 9.66 6.67 12.16 5.68 8.19 7.48 14.91%
EPS 3.93 4.03 4.29 10.52 12.40 9.85 2.60 31.60%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.25 3.23 2.99 2.96 2.83 2.73 2.64 14.82%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.81 9.24 6.38 11.63 5.43 7.83 7.15 14.88%
EPS 3.76 3.85 4.10 10.05 11.86 9.42 2.49 31.52%
DPS 0.00 2.39 0.00 0.00 0.00 1.91 0.00 -
NAPS 3.1075 3.0883 2.8589 2.8302 2.7059 2.6103 2.5242 14.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.97 1.00 0.875 0.845 0.94 0.765 0.64 -
P/RPS 10.52 10.35 13.11 6.95 16.55 9.34 8.56 14.69%
P/EPS 24.67 24.82 20.39 8.04 7.58 7.77 24.57 0.27%
EY 4.05 4.03 4.90 12.44 13.19 12.88 4.07 -0.32%
DY 0.00 2.50 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 0.30 0.31 0.29 0.29 0.33 0.28 0.24 15.99%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 -
Price 0.835 1.14 0.98 0.80 0.915 0.805 0.855 -
P/RPS 9.06 11.80 14.69 6.58 16.11 9.82 11.43 -14.31%
P/EPS 21.24 28.30 22.84 7.61 7.38 8.17 32.83 -25.13%
EY 4.71 3.53 4.38 13.14 13.55 12.24 3.05 33.49%
DY 0.00 2.19 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.26 0.35 0.33 0.27 0.32 0.29 0.32 -12.89%

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