[INSAS] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.18%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 183,976 170,470 193,670 373,358 245,110 239,100 359,558 -10.55%
PBT 318,060 109,626 78,916 161,816 168,794 55,374 70,690 28.45%
Tax -22,834 -10,970 -7,822 -10,864 -9,588 -11,580 -8,622 17.60%
NP 295,226 98,656 71,094 150,952 159,206 43,794 62,068 29.65%
-
NP to SH 295,080 98,128 70,728 151,298 159,786 44,620 61,142 29.96%
-
Tax Rate 7.18% 10.01% 9.91% 6.71% 5.68% 20.91% 12.20% -
Total Cost -111,250 71,814 122,576 222,406 85,904 195,306 297,490 -
-
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 7.54%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 26,520 26,520 26,520 13,260 13,260 13,279 13,320 12.15%
Div Payout % 8.99% 27.03% 37.50% 8.76% 8.30% 29.76% 21.79% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 7.54%
NOSH 693,348 693,333 693,333 693,333 693,333 663,988 666,034 0.67%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 160.47% 57.87% 36.71% 40.43% 64.95% 18.32% 17.26% -
ROE 15.73% 5.52% 4.20% 9.16% 11.06% 3.43% 5.04% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 27.75 25.71 29.21 56.31 36.97 36.01 53.98 -10.48%
EPS 44.50 14.80 10.66 22.82 24.10 6.72 9.18 30.06%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 2.00 12.23%
NAPS 2.83 2.68 2.54 2.49 2.18 1.96 1.82 7.62%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.53 24.58 27.93 53.84 35.35 34.48 51.85 -10.55%
EPS 42.55 14.15 10.20 21.82 23.04 6.43 8.82 29.95%
DPS 3.82 3.82 3.82 1.91 1.91 1.92 1.92 12.13%
NAPS 2.7059 2.5624 2.4285 2.3807 2.0843 1.8768 1.7481 7.54%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.94 0.815 0.675 0.935 0.71 0.77 0.795 -
P/RPS 3.39 3.17 2.31 1.66 1.92 2.14 1.47 14.92%
P/EPS 2.11 5.51 6.33 4.10 2.95 11.46 8.66 -20.95%
EY 47.35 18.16 15.80 24.41 33.94 8.73 11.55 26.48%
DY 4.26 4.91 5.93 2.14 2.82 2.60 2.52 9.13%
P/NAPS 0.33 0.30 0.27 0.38 0.33 0.39 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.915 0.845 0.85 0.93 0.84 0.71 0.90 -
P/RPS 3.30 3.29 2.91 1.65 2.27 1.97 1.67 12.00%
P/EPS 2.06 5.71 7.97 4.08 3.49 10.57 9.80 -22.87%
EY 48.64 17.52 12.55 24.54 28.69 9.46 10.20 29.70%
DY 4.37 4.73 4.71 2.15 2.38 2.82 2.22 11.93%
P/NAPS 0.32 0.32 0.33 0.37 0.39 0.36 0.49 -6.84%

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