[INSAS] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 9.19%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 289,196 341,246 374,690 412,069 388,812 347,945 304,893 -3.45%
PBT 87,783 100,821 128,568 185,871 169,489 189,360 192,275 -40.68%
Tax -10,166 -10,452 -10,342 -9,487 -8,062 -8,849 -10,459 -1.87%
NP 77,617 90,369 118,226 176,384 161,427 180,511 181,816 -43.27%
-
NP to SH 77,674 90,517 118,370 176,644 161,777 180,888 182,585 -43.40%
-
Tax Rate 11.58% 10.37% 8.04% 5.10% 4.76% 4.67% 5.44% -
Total Cost 211,579 250,877 256,464 235,685 227,385 167,434 123,077 43.45%
-
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,260 6,630 6,630 6,630 6,630 6,630 6,630 58.67%
Div Payout % 17.07% 7.32% 5.60% 3.75% 4.10% 3.67% 3.63% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 663,007 3.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.84% 26.48% 31.55% 42.80% 41.52% 51.88% 59.63% -
ROE 4.61% 5.48% 7.23% 10.70% 10.12% 11.66% 11.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.62 51.47 56.51 62.15 58.64 52.48 45.99 -3.46%
EPS 11.72 13.65 17.85 26.64 24.40 27.28 27.54 -43.39%
DPS 2.00 1.00 1.00 1.00 1.00 1.00 1.00 58.67%
NAPS 2.54 2.49 2.47 2.49 2.41 2.34 2.30 6.83%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.70 49.21 54.03 59.42 56.07 50.18 43.97 -3.46%
EPS 11.20 13.05 17.07 25.47 23.33 26.09 26.33 -43.41%
DPS 1.91 0.96 0.96 0.96 0.96 0.96 0.96 58.12%
NAPS 2.4285 2.3807 2.3616 2.3807 2.3042 2.2373 2.199 6.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.855 0.875 0.82 0.935 0.985 1.07 0.89 -
P/RPS 1.96 1.70 1.45 1.50 1.68 2.04 1.94 0.68%
P/EPS 7.30 6.41 4.59 3.51 4.04 3.92 3.23 72.13%
EY 13.70 15.60 21.77 28.50 24.77 25.50 30.94 -41.87%
DY 2.34 1.14 1.22 1.07 1.02 0.93 1.12 63.35%
P/NAPS 0.34 0.35 0.33 0.38 0.41 0.46 0.39 -8.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 -
Price 0.71 0.875 0.875 0.93 0.91 1.00 0.925 -
P/RPS 1.63 1.70 1.55 1.50 1.55 1.91 2.01 -13.02%
P/EPS 6.06 6.41 4.90 3.49 3.73 3.67 3.36 48.11%
EY 16.50 15.60 20.40 28.65 26.81 27.28 29.77 -32.50%
DY 2.82 1.14 1.14 1.08 1.10 1.00 1.08 89.50%
P/NAPS 0.28 0.35 0.35 0.37 0.38 0.43 0.40 -21.14%

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