[INSAS] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 41.93%

YoY- -15.09%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	212,177	341,246	347,945	272,723	406,802	276,520	297,324	-5.46%
YoY %	-37.82%	-1.93%	27.58%	-32.96%	47.11%	-7.00%	-	-
Horiz. %	71.36%	114.77%	117.03%	91.73%	136.82%	93.00%	100.00%	-
PBT	93,370	100,821	189,360	88,090	98,911	171,151	62,600	6.88%
YoY %	-7.39%	-46.76%	114.96%	-10.94%	-42.21%	173.40%	-	-
Horiz. %	149.15%	161.06%	302.49%	140.72%	158.00%	273.40%	100.00%	-
Tax	-11,212	-10,452	-8,849	-10,117	-6,428	-10,467	1,868	-
YoY %	-7.27%	-18.12%	12.53%	-57.39%	38.59%	-660.33%	-	-
Horiz. %	-600.21%	-559.53%	-473.72%	-541.60%	-344.11%	-560.33%	100.00%	-
NP	82,158	90,369	180,511	77,973	92,483	160,684	64,468	4.12%
YoY %	-9.09%	-49.94%	131.50%	-15.69%	-42.44%	149.25%	-	-
Horiz. %	127.44%	140.18%	280.00%	120.95%	143.46%	249.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,855	90,517	180,888	77,376	91,129	160,404	62,041	4.72%
YoY %	-9.57%	-49.96%	133.78%	-15.09%	-43.19%	158.55%	-	-
Horiz. %	131.94%	145.90%	291.56%	124.72%	146.89%	258.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.01%	10.37%	4.67%	11.48%	6.50%	6.12%	-2.98%	-
YoY %	15.81%	122.06%	-59.32%	76.62%	6.21%	305.37%	-	-
Horiz. %	-403.02%	-347.99%	-156.71%	-385.23%	-218.12%	-205.37%	100.00%	-
Total Cost	130,019	250,877	167,434	194,750	314,319	115,836	232,856	-9.25%
YoY %	-48.17%	49.84%	-14.03%	-38.04%	171.35%	-50.25%	-	-
Horiz. %	55.84%	107.74%	71.90%	83.64%	134.98%	49.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,737,078	1,650,887	1,551,436	1,352,726	1,267,337	1,198,048	1,046,187	8.81%
YoY %	5.22%	6.41%	14.69%	6.74%	5.78%	14.52%	-	-
Horiz. %	166.04%	157.80%	148.29%	129.30%	121.14%	114.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	13,260	6,630	6,630	6,631	6,635	6,655	8,831	7.00%
YoY %	100.00%	0.00%	-0.02%	-0.06%	-0.30%	-24.64%	-	-
Horiz. %	150.15%	75.08%	75.08%	75.09%	75.13%	75.36%	100.00%	-
Div Payout %	16.20%	7.32%	3.67%	8.57%	7.28%	4.15%	14.23%	-
YoY %	121.31%	99.46%	-57.18%	17.72%	75.42%	-70.84%	-	-
Horiz. %	113.84%	51.44%	25.79%	60.22%	51.16%	29.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,737,078	1,650,887	1,551,436	1,352,726	1,267,337	1,198,048	1,046,187	8.81%
YoY %	5.22%	6.41%	14.69%	6.74%	5.78%	14.52%	-	-
Horiz. %	166.04%	157.80%	148.29%	129.30%	121.14%	114.52%	100.00%	-
NOSH	693,333	693,333	693,333	663,101	663,527	665,582	679,342	0.34%
YoY %	0.00%	0.00%	4.56%	-0.06%	-0.31%	-2.03%	-	-
Horiz. %	102.06%	102.06%	102.06%	97.61%	97.67%	97.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	38.72%	26.48%	51.88%	28.59%	22.73%	58.11%	21.68%	-
YoY %	46.22%	-48.96%	81.46%	25.78%	-60.88%	168.04%	-	-
Horiz. %	178.60%	122.14%	239.30%	131.87%	104.84%	268.04%	100.00%	-
ROE	4.71%	5.48%	11.66%	5.72%	7.19%	13.39%	5.93%	-
YoY %	-14.05%	-53.00%	103.85%	-20.45%	-46.30%	125.80%	-	-
Horiz. %	79.43%	92.41%	196.63%	96.46%	121.25%	225.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	32.00	51.47	52.48	41.13	61.31	41.55	43.77	-5.08%
YoY %	-37.83%	-1.92%	27.60%	-32.91%	47.56%	-5.07%	-	-
Horiz. %	73.11%	117.59%	119.90%	93.97%	140.07%	94.93%	100.00%	-
EPS	12.35	13.65	27.28	11.67	13.73	24.10	9.14	5.14%
YoY %	-9.52%	-49.96%	133.76%	-15.00%	-43.03%	163.68%	-	-
Horiz. %	135.12%	149.34%	298.47%	127.68%	150.22%	263.68%	100.00%	-
DPS	2.00	1.00	1.00	1.00	1.00	1.00	1.30	7.44%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	-23.08%	-	-
Horiz. %	153.85%	76.92%	76.92%	76.92%	76.92%	76.92%	100.00%	-
NAPS	2.62	2.49	2.34	2.04	1.91	1.80	1.54	9.25%
YoY %	5.22%	6.41%	14.71%	6.81%	6.11%	16.88%	-	-
Horiz. %	170.13%	161.69%	151.95%	132.47%	124.03%	116.88%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 663,564
RPS	30.60	49.21	50.18	39.33	58.66	39.88	42.88	-5.46%
YoY %	-37.82%	-1.93%	27.59%	-32.95%	47.09%	-7.00%	-	-
Horiz. %	71.36%	114.76%	117.02%	91.72%	136.80%	93.00%	100.00%	-
EPS	11.80	13.05	26.09	11.16	13.14	23.13	8.95	4.71%
YoY %	-9.58%	-49.98%	133.78%	-15.07%	-43.19%	158.44%	-	-
Horiz. %	131.84%	145.81%	291.51%	124.69%	146.82%	258.44%	100.00%	-
DPS	1.91	0.96	0.96	0.96	0.96	0.96	1.27	7.03%
YoY %	98.96%	0.00%	0.00%	0.00%	0.00%	-24.41%	-	-
Horiz. %	150.39%	75.59%	75.59%	75.59%	75.59%	75.59%	100.00%	-
NAPS	2.505	2.3807	2.2373	1.9507	1.8276	1.7277	1.5087	8.81%
YoY %	5.22%	6.41%	14.69%	6.74%	5.78%	14.52%	-	-
Horiz. %	166.04%	157.80%	148.29%	129.30%	121.14%	114.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.755	0.875	1.07	0.645	0.82	1.19	0.50	-
P/RPS	2.36	1.70	2.04	1.57	1.34	2.86	1.14	12.88%
YoY %	38.82%	-16.67%	29.94%	17.16%	-53.15%	150.88%	-	-
Horiz. %	207.02%	149.12%	178.95%	137.72%	117.54%	250.88%	100.00%	-
P/EPS	6.12	6.41	3.92	5.53	5.97	4.94	5.47	1.88%
YoY %	-4.52%	63.52%	-29.11%	-7.37%	20.85%	-9.69%	-	-
Horiz. %	111.88%	117.18%	71.66%	101.10%	109.14%	90.31%	100.00%	-
EY	16.35	15.60	25.50	18.09	16.75	20.25	18.27	-1.83%
YoY %	4.81%	-38.82%	40.96%	8.00%	-17.28%	10.84%	-	-
Horiz. %	89.49%	85.39%	139.57%	99.01%	91.68%	110.84%	100.00%	-
DY	2.65	1.14	0.93	1.55	1.22	0.84	2.60	0.31%
YoY %	132.46%	22.58%	-40.00%	27.05%	45.24%	-67.69%	-	-
Horiz. %	101.92%	43.85%	35.77%	59.62%	46.92%	32.31%	100.00%	-
P/NAPS	0.29	0.35	0.46	0.32	0.43	0.66	0.32	-1.62%
YoY %	-17.14%	-23.91%	43.75%	-25.58%	-34.85%	106.25%	-	-
Horiz. %	90.62%	109.38%	143.75%	100.00%	134.38%	206.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	22/08/17	25/08/16	17/08/15	26/08/14	28/08/13	-
Price	0.785	0.875	1.00	0.655	0.64	1.27	0.505	-
P/RPS	2.45	1.70	1.91	1.59	1.04	3.06	1.15	13.42%
YoY %	44.12%	-10.99%	20.13%	52.88%	-66.01%	166.09%	-	-
Horiz. %	213.04%	147.83%	166.09%	138.26%	90.43%	266.09%	100.00%	-
P/EPS	6.36	6.41	3.67	5.61	4.66	5.27	5.53	2.35%
YoY %	-0.78%	74.66%	-34.58%	20.39%	-11.57%	-4.70%	-	-
Horiz. %	115.01%	115.91%	66.37%	101.45%	84.27%	95.30%	100.00%	-
EY	15.73	15.60	27.28	17.81	21.46	18.98	18.08	-2.29%
YoY %	0.83%	-42.82%	53.17%	-17.01%	13.07%	4.98%	-	-
Horiz. %	87.00%	86.28%	150.88%	98.51%	118.69%	104.98%	100.00%	-
DY	2.55	1.14	1.00	1.53	1.56	0.79	2.57	-0.13%
YoY %	123.68%	14.00%	-34.64%	-1.92%	97.47%	-69.26%	-	-
Horiz. %	99.22%	44.36%	38.91%	59.53%	60.70%	30.74%	100.00%	-
P/NAPS	0.30	0.35	0.43	0.32	0.34	0.71	0.33	-1.57%
YoY %	-14.29%	-18.60%	34.38%	-5.88%	-52.11%	115.15%	-	-
Horiz. %	90.91%	106.06%	130.30%	96.97%	103.03%	215.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos