[INSAS] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 2.57%
YoY- -38.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 253,249 201,728 195,030 202,423 216,835 223,699 210,813 13.01%
PBT 105,578 106,925 117,559 140,312 134,718 232,384 241,681 -42.45%
Tax -15,065 -15,906 -13,369 -13,803 -13,379 -13,583 -13,765 6.20%
NP 90,513 91,019 104,190 126,509 121,339 218,801 227,916 -46.00%
-
NP to SH 82,948 86,913 102,073 125,897 122,739 217,151 226,637 -48.86%
-
Tax Rate 14.27% 14.88% 11.37% 9.84% 9.93% 5.85% 5.70% -
Total Cost 162,736 110,709 90,840 75,914 95,496 4,898 -17,103 -
-
Net Worth 2,433,378 2,406,809 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 5.44%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 19.98% 19.07% 16.24% 13.17% 13.50% 7.63% 7.31% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,433,378 2,406,809 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 5.44%
NOSH 693,435 693,385 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 35.74% 45.12% 53.42% 62.50% 55.96% 97.81% 108.11% -
ROE 3.41% 3.61% 4.31% 5.33% 5.24% 9.55% 10.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.19 30.43 29.42 30.53 32.70 33.74 31.80 12.99%
EPS 12.51 13.11 15.40 18.99 18.51 32.75 34.18 -48.86%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.67 3.63 3.57 3.56 3.53 3.43 3.39 5.43%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 36.52 29.09 28.12 29.19 31.27 32.26 30.40 13.01%
EPS 11.96 12.53 14.72 18.16 17.70 31.31 32.68 -48.86%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.5091 3.4708 3.4134 3.4038 3.3751 3.2795 3.2412 5.44%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.06 1.06 0.895 0.88 0.815 0.775 0.805 -
P/RPS 2.78 3.48 3.04 2.88 2.49 2.30 2.53 6.48%
P/EPS 8.47 8.09 5.81 4.63 4.40 2.37 2.36 134.59%
EY 11.80 12.37 17.20 21.58 22.71 42.26 42.46 -57.44%
DY 2.36 2.36 2.79 2.84 3.07 3.23 3.11 -16.81%
P/NAPS 0.29 0.29 0.25 0.25 0.23 0.23 0.24 13.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 26/02/24 22/11/23 30/08/23 25/05/23 24/02/23 -
Price 1.02 1.08 1.19 0.89 0.87 0.835 0.77 -
P/RPS 2.67 3.55 4.05 2.92 2.66 2.47 2.42 6.78%
P/EPS 8.15 8.24 7.73 4.69 4.70 2.55 2.25 136.04%
EY 12.26 12.14 12.94 21.34 21.28 39.22 44.39 -57.62%
DY 2.45 2.31 2.10 2.81 2.87 2.99 3.25 -17.18%
P/NAPS 0.28 0.30 0.33 0.25 0.25 0.24 0.23 14.02%

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