[INSAS] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -56.52%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 191,212 248,860 256,252 217,488 156,716 162,752 370,952 -10.45%
PBT 101,596 79,220 122,532 290,148 85,132 115,160 167,312 -7.97%
Tax -15,352 -13,656 -15,864 -28,772 -13,560 -8,584 -9,728 7.89%
NP 86,244 65,564 106,668 261,376 71,572 106,576 157,584 -9.55%
-
NP to SH 79,092 66,460 106,840 261,260 71,428 106,528 157,900 -10.87%
-
Tax Rate 15.11% 17.24% 12.95% 9.92% 15.93% 7.45% 5.81% -
Total Cost 104,968 183,296 149,584 -43,888 85,144 56,176 213,368 -11.14%
-
Net Worth 2,360,354 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 6.71%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 66,302 66,302 66,302 53,041 53,040 53,040 26,520 16.49%
Div Payout % 83.83% 99.76% 62.06% 20.30% 74.26% 49.79% 16.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,360,354 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 6.71%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 45.10% 26.35% 41.63% 120.18% 45.67% 65.48% 42.48% -
ROE 3.35% 2.99% 4.99% 14.43% 4.07% 6.33% 9.88% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.84 37.53 38.65 32.80 23.64 24.55 55.95 -10.45%
EPS 11.92 10.04 16.12 39.40 10.76 16.08 23.80 -10.88%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 4.00 16.49%
NAPS 3.56 3.35 3.23 2.73 2.65 2.54 2.41 6.71%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 27.57 35.89 36.95 31.36 22.60 23.47 53.49 -10.45%
EPS 11.41 9.58 15.41 37.68 10.30 15.36 22.77 -10.87%
DPS 9.56 9.56 9.56 7.65 7.65 7.65 3.82 16.51%
NAPS 3.4038 3.203 3.0883 2.6102 2.5337 2.4285 2.3042 6.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.88 0.76 1.00 0.765 0.82 0.855 0.985 -
P/RPS 3.05 2.02 2.59 2.33 3.47 3.48 1.76 9.59%
P/EPS 7.38 7.58 6.21 1.94 7.61 5.32 4.14 10.10%
EY 13.56 13.19 16.11 51.51 13.14 18.79 24.18 -9.18%
DY 11.36 13.16 10.00 10.46 9.76 9.36 4.06 18.69%
P/NAPS 0.25 0.23 0.31 0.28 0.31 0.34 0.41 -7.91%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 23/11/21 24/11/20 26/11/19 26/11/18 21/11/17 -
Price 0.89 0.79 1.14 0.805 0.845 0.71 0.91 -
P/RPS 3.09 2.10 2.95 2.45 3.57 2.89 1.63 11.24%
P/EPS 7.46 7.88 7.07 2.04 7.84 4.42 3.82 11.79%
EY 13.40 12.69 14.14 48.95 12.75 22.63 26.17 -10.55%
DY 11.24 12.66 8.77 9.94 9.47 11.27 4.40 16.91%
P/NAPS 0.25 0.24 0.35 0.29 0.32 0.28 0.38 -6.73%

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