[INSAS] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[INSAS] INSAS BHD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -12.71%

YoY- -32.62%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	217,488	156,716	162,752	370,952	207,484	189,224	284,460	-4.37%
YoY %	38.78%	-3.71%	-56.13%	78.79%	9.65%	-33.48%	-	-
Horiz. %	76.46%	55.09%	57.21%	130.41%	72.94%	66.52%	100.00%	-
PBT	290,148	85,132	115,160	167,312	246,796	-102,904	100,952	19.21%
YoY %	240.82%	-26.08%	-31.17%	-32.21%	339.83%	-201.93%	-	-
Horiz. %	287.41%	84.33%	114.07%	165.73%	244.47%	-101.93%	100.00%	-
Tax	-28,772	-13,560	-8,584	-9,728	-12,876	-10,212	-6,136	29.34%
YoY %	-112.18%	-57.97%	11.76%	24.45%	-26.09%	-66.43%	-	-
Horiz. %	468.90%	220.99%	139.90%	158.54%	209.84%	166.43%	100.00%	-
NP	261,376	71,572	106,576	157,584	233,920	-113,116	94,816	18.39%
YoY %	265.19%	-32.84%	-32.37%	-32.63%	306.80%	-219.30%	-	-
Horiz. %	275.67%	75.49%	112.40%	166.20%	246.71%	-119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,260	71,428	106,528	157,900	234,344	-116,084	94,956	18.35%
YoY %	265.77%	-32.95%	-32.53%	-32.62%	301.87%	-222.25%	-	-
Horiz. %	275.14%	75.22%	112.19%	166.29%	246.79%	-122.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.92%	15.93%	7.45%	5.81%	5.22%	-	6.08%	-
YoY %	-37.73%	113.83%	28.23%	11.30%	0.00%	-	-	-
Horiz. %	163.16%	262.01%	122.53%	95.56%	85.86%	-	100.00%	-
Total Cost	-43,888	85,144	56,176	213,368	-26,436	302,340	189,644	-
YoY %	-151.55%	51.57%	-73.67%	907.11%	-108.74%	59.43%	-	-
Horiz. %	-23.14%	44.90%	29.62%	112.51%	-13.94%	159.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,810,047	1,756,968	1,684,037	1,597,846	1,412,204	1,258,901	1,196,924	7.12%
YoY %	3.02%	4.33%	5.39%	13.15%	12.18%	5.18%	-	-
Horiz. %	151.22%	146.79%	140.70%	133.50%	117.99%	105.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	53,041	53,040	53,040	26,520	26,520	26,503	26,598	12.17%
YoY %	0.00%	0.00%	100.00%	0.00%	0.06%	-0.36%	-	-
Horiz. %	199.42%	199.41%	199.41%	99.71%	99.71%	99.64%	100.00%	-
Div Payout %	20.30%	74.26%	49.79%	16.80%	11.32%	0.00%	28.01%	-
YoY %	-72.66%	49.15%	196.37%	48.41%	0.00%	0.00%	-	-
Horiz. %	72.47%	265.12%	177.76%	59.98%	40.41%	0.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,810,047	1,756,968	1,684,037	1,597,846	1,412,204	1,258,901	1,196,924	7.12%
YoY %	3.02%	4.33%	5.39%	13.15%	12.18%	5.18%	-	-
Horiz. %	151.22%	146.79%	140.70%	133.50%	117.99%	105.18%	100.00%	-
NOSH	693,348	693,333	693,333	693,333	693,333	662,579	664,957	0.69%
YoY %	0.00%	0.00%	0.00%	0.00%	4.64%	-0.36%	-	-
Horiz. %	104.27%	104.27%	104.27%	104.27%	104.27%	99.64%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	120.18%	45.67%	65.48%	42.48%	112.74%	-59.78%	33.33%	-
YoY %	163.15%	-30.25%	54.14%	-62.32%	288.59%	-279.36%	-	-
Horiz. %	360.58%	137.02%	196.46%	127.45%	338.25%	-179.36%	100.00%	-
ROE	14.43%	4.07%	6.33%	9.88%	16.59%	-9.22%	7.93%	-
YoY %	254.55%	-35.70%	-35.93%	-40.45%	279.93%	-216.27%	-	-
Horiz. %	181.97%	51.32%	79.82%	124.59%	209.21%	-116.27%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	32.80	23.64	24.55	55.95	31.29	28.56	42.78	-4.32%
YoY %	38.75%	-3.71%	-56.12%	78.81%	9.56%	-33.24%	-	-
Horiz. %	76.67%	55.26%	57.39%	130.79%	73.14%	66.76%	100.00%	-
EPS	39.40	10.76	16.08	23.80	35.36	-17.52	14.28	18.41%
YoY %	266.17%	-33.08%	-32.44%	-32.69%	301.83%	-222.69%	-	-
Horiz. %	275.91%	75.35%	112.61%	166.67%	247.62%	-122.69%	100.00%	-
DPS	8.00	8.00	8.00	4.00	4.00	4.00	4.00	12.23%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.73	2.65	2.54	2.41	2.13	1.90	1.80	7.18%
YoY %	3.02%	4.33%	5.39%	13.15%	12.11%	5.56%	-	-
Horiz. %	151.67%	147.22%	141.11%	133.89%	118.33%	105.56%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 693,333
RPS	31.36	22.60	23.47	53.49	29.92	27.29	41.02	-4.37%
YoY %	38.76%	-3.71%	-56.12%	78.78%	9.64%	-33.47%	-	-
Horiz. %	76.45%	55.10%	57.22%	130.40%	72.94%	66.53%	100.00%	-
EPS	37.68	10.30	15.36	22.77	33.79	-16.74	13.69	18.36%
YoY %	265.83%	-32.94%	-32.54%	-32.61%	301.85%	-222.28%	-	-
Horiz. %	275.24%	75.24%	112.20%	166.33%	246.82%	-122.28%	100.00%	-
DPS	7.65	7.65	7.65	3.82	3.82	3.82	3.84	12.16%
YoY %	0.00%	0.00%	100.26%	0.00%	0.00%	-0.52%	-	-
Horiz. %	199.22%	199.22%	199.22%	99.48%	99.48%	99.48%	100.00%	-
NAPS	2.6102	2.5337	2.4285	2.3042	2.0365	1.8154	1.726	7.13%
YoY %	3.02%	4.33%	5.39%	13.15%	12.18%	5.18%	-	-
Horiz. %	151.23%	146.80%	140.70%	133.50%	117.99%	105.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.765	0.82	0.855	0.985	0.715	0.70	1.23	-
P/RPS	2.33	3.47	3.48	1.76	2.28	2.45	2.88	-3.46%
YoY %	-32.85%	-0.29%	97.73%	-22.81%	-6.94%	-14.93%	-	-
Horiz. %	80.90%	120.49%	120.83%	61.11%	79.17%	85.07%	100.00%	-
P/EPS	1.94	7.61	5.32	4.14	2.02	-4.00	8.61	-21.97%
YoY %	-74.51%	43.05%	28.50%	104.95%	150.50%	-146.46%	-	-
Horiz. %	22.53%	88.39%	61.79%	48.08%	23.46%	-46.46%	100.00%	-
EY	51.51	13.14	18.79	24.18	49.43	-25.03	11.61	28.15%
YoY %	292.01%	-30.07%	-22.29%	-51.08%	297.48%	-315.59%	-	-
Horiz. %	443.67%	113.18%	161.84%	208.27%	425.75%	-215.59%	100.00%	-
DY	10.46	9.76	9.36	4.06	5.59	5.71	3.25	21.48%
YoY %	7.17%	4.27%	130.54%	-27.37%	-2.10%	75.69%	-	-
Horiz. %	321.85%	300.31%	288.00%	124.92%	172.00%	175.69%	100.00%	-
P/NAPS	0.28	0.31	0.34	0.41	0.34	0.37	0.68	-13.73%
YoY %	-9.68%	-8.82%	-17.07%	20.59%	-8.11%	-45.59%	-	-
Horiz. %	41.18%	45.59%	50.00%	60.29%	50.00%	54.41%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	26/11/19	26/11/18	21/11/17	23/11/16	26/11/15	27/11/14	-
Price	0.805	0.845	0.71	0.91	0.72	0.835	1.15	-
P/RPS	2.45	3.57	2.89	1.63	2.30	2.92	2.69	-1.54%
YoY %	-31.37%	23.53%	77.30%	-29.13%	-21.23%	8.55%	-	-
Horiz. %	91.08%	132.71%	107.43%	60.59%	85.50%	108.55%	100.00%	-
P/EPS	2.04	7.84	4.42	3.82	2.04	-4.77	8.05	-20.43%
YoY %	-73.98%	77.38%	15.71%	87.25%	142.77%	-159.25%	-	-
Horiz. %	25.34%	97.39%	54.91%	47.45%	25.34%	-59.25%	100.00%	-
EY	48.95	12.75	22.63	26.17	49.09	-20.98	12.42	25.65%
YoY %	283.92%	-43.66%	-13.53%	-46.69%	333.98%	-268.92%	-	-
Horiz. %	394.12%	102.66%	182.21%	210.71%	395.25%	-168.92%	100.00%	-
DY	9.94	9.47	11.27	4.40	5.56	4.79	3.48	19.09%
YoY %	4.96%	-15.97%	156.14%	-20.86%	16.08%	37.64%	-	-
Horiz. %	285.63%	272.13%	323.85%	126.44%	159.77%	137.64%	100.00%	-
P/NAPS	0.29	0.32	0.28	0.38	0.34	0.44	0.64	-12.34%
YoY %	-9.38%	14.29%	-26.32%	11.76%	-22.73%	-31.25%	-	-
Horiz. %	45.31%	50.00%	43.75%	59.38%	53.12%	68.75%	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