[INSAS] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 10.58%
YoY- 50.14%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 202,423 216,835 223,699 210,813 214,544 216,392 211,246 -2.80%
PBT 140,312 134,718 232,384 241,681 218,841 229,669 122,918 9.21%
Tax -13,803 -13,379 -13,583 -13,765 -12,585 -13,137 -7,962 44.26%
NP 126,509 121,339 218,801 227,916 206,256 216,532 114,956 6.58%
-
NP to SH 125,897 122,739 217,151 226,637 204,960 215,055 115,765 5.74%
-
Tax Rate 9.84% 9.93% 5.85% 5.70% 5.75% 5.72% 6.48% -
Total Cost 75,914 95,496 4,898 -17,103 8,288 -140 96,290 -14.64%
-
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 13.17% 13.50% 7.63% 7.31% 8.09% 7.71% 14.32% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 62.50% 55.96% 97.81% 108.11% 96.14% 100.06% 54.42% -
ROE 5.33% 5.24% 9.55% 10.08% 9.23% 9.80% 5.29% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.53 32.70 33.74 31.80 32.36 32.64 31.86 -2.80%
EPS 18.99 18.51 32.75 34.18 30.91 32.44 17.46 5.75%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.56 3.53 3.43 3.39 3.35 3.31 3.30 5.18%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.19 31.27 32.26 30.40 30.94 31.21 30.46 -2.79%
EPS 18.16 17.70 31.32 32.68 29.56 31.01 16.69 5.78%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.4039 3.3752 3.2796 3.2413 3.2031 3.1648 3.1553 5.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.88 0.815 0.775 0.805 0.76 0.775 0.82 -
P/RPS 2.88 2.49 2.30 2.53 2.35 2.37 2.57 7.88%
P/EPS 4.63 4.40 2.37 2.36 2.46 2.39 4.70 -0.99%
EY 21.58 22.71 42.26 42.46 40.68 41.85 21.29 0.90%
DY 2.84 3.07 3.23 3.11 3.29 3.23 3.05 -4.64%
P/NAPS 0.25 0.23 0.23 0.24 0.23 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 -
Price 0.89 0.87 0.835 0.77 0.79 0.79 0.795 -
P/RPS 2.92 2.66 2.47 2.42 2.44 2.42 2.50 10.89%
P/EPS 4.69 4.70 2.55 2.25 2.56 2.44 4.55 2.03%
EY 21.34 21.28 39.22 44.39 39.13 41.06 21.96 -1.88%
DY 2.81 2.87 2.99 3.25 3.16 3.16 3.14 -7.12%
P/NAPS 0.25 0.25 0.24 0.23 0.24 0.24 0.24 2.75%

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