[INSAS] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -0.93%
YoY- 133.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 374,690 412,069 388,812 347,945 304,893 275,728 277,288 22.24%
PBT 128,568 185,871 169,489 189,360 192,275 144,800 175,515 -18.75%
Tax -10,342 -9,487 -8,062 -8,849 -10,459 -9,121 -10,783 -2.74%
NP 118,226 176,384 161,427 180,511 181,816 135,679 164,732 -19.85%
-
NP to SH 118,370 176,644 161,777 180,888 182,585 134,959 164,983 -19.87%
-
Tax Rate 8.04% 5.10% 4.76% 4.67% 5.44% 6.30% 6.14% -
Total Cost 256,464 235,685 227,385 167,434 123,077 140,049 112,556 73.24%
-
Net Worth 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 10.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,630 6,630 6,630 6,630 6,630 6,630 6,630 0.00%
Div Payout % 5.60% 3.75% 4.10% 3.67% 3.63% 4.91% 4.02% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 10.38%
NOSH 693,333 693,333 693,333 693,333 663,007 663,007 663,007 3.02%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 31.55% 42.80% 41.52% 51.88% 59.63% 49.21% 59.41% -
ROE 7.23% 10.70% 10.12% 11.66% 11.97% 9.34% 11.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 56.51 62.15 58.64 52.48 45.99 41.59 41.82 22.24%
EPS 17.85 26.64 24.40 27.28 27.54 20.36 24.88 -19.87%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.47 2.49 2.41 2.34 2.30 2.18 2.13 10.38%
Adjusted Per Share Value based on latest NOSH - 693,333
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.03 59.42 56.07 50.18 43.97 39.76 39.99 22.23%
EPS 17.07 25.47 23.33 26.09 26.33 19.46 23.79 -19.86%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.00%
NAPS 2.3616 2.3807 2.3042 2.2373 2.199 2.0843 2.0365 10.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.82 0.935 0.985 1.07 0.89 0.71 0.715 -
P/RPS 1.45 1.50 1.68 2.04 1.94 1.71 1.71 -10.42%
P/EPS 4.59 3.51 4.04 3.92 3.23 3.49 2.87 36.79%
EY 21.77 28.50 24.77 25.50 30.94 28.67 34.80 -26.87%
DY 1.22 1.07 1.02 0.93 1.12 1.41 1.40 -8.77%
P/NAPS 0.33 0.38 0.41 0.46 0.39 0.33 0.34 -1.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 -
Price 0.875 0.93 0.91 1.00 0.925 0.84 0.72 -
P/RPS 1.55 1.50 1.55 1.91 2.01 2.02 1.72 -6.70%
P/EPS 4.90 3.49 3.73 3.67 3.36 4.13 2.89 42.23%
EY 20.40 28.65 26.81 27.28 29.77 24.23 34.56 -29.65%
DY 1.14 1.08 1.10 1.00 1.08 1.19 1.39 -12.39%
P/NAPS 0.35 0.37 0.38 0.43 0.40 0.39 0.34 1.95%

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