[INSAS] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 106.95%
YoY- 1410.36%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 250,075 226,610 216,874 222,212 204,212 212,607 197,459 17.00%
PBT 161,277 219,479 261,383 252,584 129,410 76,447 25,193 243.60%
Tax -10,506 -12,562 -15,789 -18,119 -16,106 -13,977 -10,174 2.15%
NP 150,771 206,917 245,594 234,465 113,304 62,470 15,019 363.40%
-
NP to SH 150,947 207,101 245,706 234,528 113,325 62,307 14,849 367.28%
-
Tax Rate 6.51% 5.72% 6.04% 7.17% 12.45% 18.28% 40.38% -
Total Cost 99,304 19,693 -28,720 -12,253 90,908 150,137 182,440 -33.26%
-
Net Worth 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 14.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 16,575 16,575 13,260 13,260 13,260 13,260 13,260 15.99%
Div Payout % 10.98% 8.00% 5.40% 5.65% 11.70% 21.28% 89.30% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 14.82%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 60.29% 91.31% 113.24% 105.51% 55.48% 29.38% 7.61% -
ROE 7.01% 9.67% 12.39% 11.95% 6.04% 3.44% 0.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.72 34.18 32.71 33.52 30.80 32.07 29.78 17.01%
EPS 22.77 31.24 37.06 35.37 17.09 9.40 2.24 367.27%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 2.00 15.99%
NAPS 3.25 3.23 2.99 2.96 2.83 2.73 2.64 14.82%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.06 32.68 31.28 32.05 29.45 30.66 28.48 16.98%
EPS 21.77 29.87 35.43 33.82 16.34 8.99 2.14 367.51%
DPS 2.39 2.39 1.91 1.91 1.91 1.91 1.91 16.07%
NAPS 3.1075 3.0883 2.8589 2.8302 2.7059 2.6103 2.5242 14.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.97 1.00 0.875 0.845 0.94 0.765 0.64 -
P/RPS 2.57 2.93 2.68 2.52 3.05 2.39 2.15 12.59%
P/EPS 4.26 3.20 2.36 2.39 5.50 8.14 28.58 -71.78%
EY 23.47 31.24 42.35 41.86 18.18 12.28 3.50 254.37%
DY 2.58 2.50 2.29 2.37 2.13 2.61 3.13 -12.05%
P/NAPS 0.30 0.31 0.29 0.29 0.33 0.28 0.24 15.99%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 -
Price 0.835 1.14 0.98 0.80 0.915 0.805 0.855 -
P/RPS 2.21 3.34 3.00 2.39 2.97 2.51 2.87 -15.94%
P/EPS 3.67 3.65 2.64 2.26 5.35 8.57 38.18 -78.92%
EY 27.27 27.40 37.81 44.22 18.68 11.67 2.62 374.68%
DY 2.99 2.19 2.04 2.50 2.19 2.48 2.34 17.69%
P/NAPS 0.26 0.35 0.33 0.27 0.32 0.29 0.32 -12.89%

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