[INSAS] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 15.54%
YoY- -9.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 226,097 200,577 210,668 212,177 212,064 251,402 289,196 -15.12%
PBT 28,397 108,725 85,863 93,370 79,316 59,371 87,783 -52.84%
Tax -12,596 -12,786 -12,456 -11,212 -8,124 -8,931 -10,166 15.34%
NP 15,801 95,939 73,407 82,158 71,192 50,440 77,617 -65.36%
-
NP to SH 15,528 95,555 73,080 81,855 70,845 50,232 77,674 -65.77%
-
Tax Rate 44.36% 11.76% 14.51% 12.01% 10.24% 15.04% 11.58% -
Total Cost 210,296 104,638 137,261 130,019 140,872 200,962 211,579 -0.40%
-
Net Worth 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 2.08%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 13,260 0.00%
Div Payout % 85.40% 13.88% 18.14% 16.20% 18.72% 26.40% 17.07% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 2.08%
NOSH 693,348 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.99% 47.83% 34.84% 38.72% 33.57% 20.06% 26.84% -
ROE 0.89% 5.38% 4.16% 4.71% 4.13% 2.98% 4.61% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 34.10 30.25 31.77 32.00 31.99 37.92 43.62 -15.12%
EPS 2.34 14.41 11.02 12.35 10.69 7.58 11.72 -65.80%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.62 2.68 2.65 2.62 2.59 2.54 2.54 2.08%
Adjusted Per Share Value based on latest NOSH - 693,333
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 32.60 28.92 30.38 30.60 30.58 36.25 41.70 -15.12%
EPS 2.24 13.78 10.54 11.80 10.22 7.24 11.20 -65.76%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 2.505 2.5623 2.5337 2.505 2.4763 2.4285 2.4285 2.08%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.49 0.815 0.82 0.755 0.76 0.675 0.855 -
P/RPS 1.44 2.69 2.58 2.36 2.38 1.78 1.96 -18.56%
P/EPS 20.92 5.65 7.44 6.12 7.11 8.91 7.30 101.62%
EY 4.78 17.68 13.44 16.35 14.06 11.22 13.70 -50.40%
DY 4.08 2.45 2.44 2.65 2.63 2.96 2.34 44.81%
P/NAPS 0.19 0.30 0.31 0.29 0.29 0.27 0.34 -32.13%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 -
Price 0.64 0.845 0.845 0.785 0.70 0.85 0.71 -
P/RPS 1.88 2.79 2.66 2.45 2.19 2.24 1.63 9.97%
P/EPS 27.33 5.86 7.67 6.36 6.55 11.22 6.06 172.71%
EY 3.66 17.06 13.04 15.73 15.26 8.91 16.50 -63.32%
DY 3.13 2.37 2.37 2.55 2.86 2.35 2.82 7.19%
P/NAPS 0.24 0.32 0.32 0.30 0.27 0.33 0.28 -9.75%

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