[INSAS] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -18.92%
YoY- -54.96%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 195,030 202,423 216,835 223,699 210,813 214,544 216,392 -6.67%
PBT 117,559 140,312 134,718 232,384 241,681 218,841 229,669 -35.93%
Tax -13,369 -13,803 -13,379 -13,583 -13,765 -12,585 -13,137 1.17%
NP 104,190 126,509 121,339 218,801 227,916 206,256 216,532 -38.51%
-
NP to SH 102,073 125,897 122,739 217,151 226,637 204,960 215,055 -39.07%
-
Tax Rate 11.37% 9.84% 9.93% 5.85% 5.70% 5.75% 5.72% -
Total Cost 90,840 75,914 95,496 4,898 -17,103 8,288 -140 -
-
Net Worth 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 5.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 16.24% 13.17% 13.50% 7.63% 7.31% 8.09% 7.71% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 5.15%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 53.42% 62.50% 55.96% 97.81% 108.11% 96.14% 100.06% -
ROE 4.31% 5.33% 5.24% 9.55% 10.08% 9.23% 9.80% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.42 30.53 32.70 33.74 31.80 32.36 32.64 -6.67%
EPS 15.40 18.99 18.51 32.75 34.18 30.91 32.44 -39.06%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.57 3.56 3.53 3.43 3.39 3.35 3.31 5.15%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 28.13 29.19 31.27 32.26 30.40 30.94 31.21 -6.67%
EPS 14.72 18.16 17.70 31.32 32.68 29.56 31.01 -39.06%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.4134 3.4039 3.3752 3.2796 3.2413 3.2031 3.1648 5.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.895 0.88 0.815 0.775 0.805 0.76 0.775 -
P/RPS 3.04 2.88 2.49 2.30 2.53 2.35 2.37 18.00%
P/EPS 5.81 4.63 4.40 2.37 2.36 2.46 2.39 80.50%
EY 17.20 21.58 22.71 42.26 42.46 40.68 41.85 -44.63%
DY 2.79 2.84 3.07 3.23 3.11 3.29 3.23 -9.27%
P/NAPS 0.25 0.25 0.23 0.23 0.24 0.23 0.23 5.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 -
Price 1.19 0.89 0.87 0.835 0.77 0.79 0.79 -
P/RPS 4.05 2.92 2.66 2.47 2.42 2.44 2.42 40.82%
P/EPS 7.73 4.69 4.70 2.55 2.25 2.56 2.44 115.25%
EY 12.94 21.34 21.28 39.22 44.39 39.13 41.06 -53.59%
DY 2.10 2.81 2.87 2.99 3.25 3.16 3.16 -23.79%
P/NAPS 0.33 0.25 0.25 0.24 0.23 0.24 0.24 23.58%

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