[INSAS] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -32.99%
YoY- -35.17%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 251,402 289,196 341,246 374,690 412,069 388,812 347,945 -19.43%
PBT 59,371 87,783 100,821 128,568 185,871 169,489 189,360 -53.75%
Tax -8,931 -10,166 -10,452 -10,342 -9,487 -8,062 -8,849 0.61%
NP 50,440 77,617 90,369 118,226 176,384 161,427 180,511 -57.15%
-
NP to SH 50,232 77,674 90,517 118,370 176,644 161,777 180,888 -57.33%
-
Tax Rate 15.04% 11.58% 10.37% 8.04% 5.10% 4.76% 4.67% -
Total Cost 200,962 211,579 250,877 256,464 235,685 227,385 167,434 12.90%
-
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,260 13,260 6,630 6,630 6,630 6,630 6,630 58.53%
Div Payout % 26.40% 17.07% 7.32% 5.60% 3.75% 4.10% 3.67% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.06% 26.84% 26.48% 31.55% 42.80% 41.52% 51.88% -
ROE 2.98% 4.61% 5.48% 7.23% 10.70% 10.12% 11.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.92 43.62 51.47 56.51 62.15 58.64 52.48 -19.42%
EPS 7.58 11.72 13.65 17.85 26.64 24.40 27.28 -57.31%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 58.53%
NAPS 2.54 2.54 2.49 2.47 2.49 2.41 2.34 5.60%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 36.25 41.70 49.21 54.03 59.42 56.07 50.18 -19.44%
EPS 7.24 11.20 13.05 17.07 25.47 23.33 26.09 -57.35%
DPS 1.91 1.91 0.96 0.96 0.96 0.96 0.96 57.99%
NAPS 2.4285 2.4285 2.3807 2.3616 2.3807 2.3042 2.2373 5.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.855 0.875 0.82 0.935 0.985 1.07 -
P/RPS 1.78 1.96 1.70 1.45 1.50 1.68 2.04 -8.66%
P/EPS 8.91 7.30 6.41 4.59 3.51 4.04 3.92 72.61%
EY 11.22 13.70 15.60 21.77 28.50 24.77 25.50 -42.06%
DY 2.96 2.34 1.14 1.22 1.07 1.02 0.93 115.91%
P/NAPS 0.27 0.34 0.35 0.33 0.38 0.41 0.46 -29.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.85 0.71 0.875 0.875 0.93 0.91 1.00 -
P/RPS 2.24 1.63 1.70 1.55 1.50 1.55 1.91 11.17%
P/EPS 11.22 6.06 6.41 4.90 3.49 3.73 3.67 110.21%
EY 8.91 16.50 15.60 20.40 28.65 26.81 27.28 -52.47%
DY 2.35 2.82 1.14 1.14 1.08 1.10 1.00 76.48%
P/NAPS 0.33 0.28 0.35 0.35 0.37 0.38 0.43 -16.13%

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