[INSAS] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 27.98%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 350,850 315,190 272,297 425,958 292,172 278,470 231,910 7.14%
PBT 122,141 203,197 64,284 87,598 181,749 96,337 38,720 21.09%
Tax -10,982 -8,992 -8,536 -7,784 -6,389 -3,276 -3,272 22.35%
NP 111,158 194,205 55,748 79,814 175,360 93,061 35,448 20.97%
-
NP to SH 111,438 194,796 54,517 78,249 174,678 92,801 35,508 20.98%
-
Tax Rate 8.99% 4.43% 13.28% 8.89% 3.52% 3.40% 8.45% -
Total Cost 239,692 120,985 216,549 346,144 116,812 185,409 196,462 3.36%
-
Net Worth 1,637,627 1,524,916 1,312,127 1,264,232 1,178,282 1,025,341 958,442 9.33%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 8,840 8,840 8,835 8,871 8,875 11,769 - -
Div Payout % 7.93% 4.54% 16.21% 11.34% 5.08% 12.68% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,637,627 1,524,916 1,312,127 1,264,232 1,178,282 1,025,341 958,442 9.33%
NOSH 693,333 693,333 662,690 665,385 665,696 679,034 684,601 0.21%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 31.68% 61.62% 20.47% 18.74% 60.02% 33.42% 15.29% -
ROE 6.80% 12.77% 4.15% 6.19% 14.82% 9.05% 3.70% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.92 47.54 41.09 64.02 43.89 41.01 33.88 7.71%
EPS 16.81 29.39 8.23 11.76 26.24 13.67 5.19 21.62%
DPS 1.33 1.33 1.33 1.33 1.33 1.73 0.00 -
NAPS 2.47 2.30 1.98 1.90 1.77 1.51 1.40 9.91%
Adjusted Per Share Value based on latest NOSH - 664,680
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 50.60 45.45 39.27 61.43 42.13 40.16 33.44 7.14%
EPS 16.07 28.09 7.86 11.28 25.19 13.38 5.12 20.99%
DPS 1.27 1.27 1.27 1.28 1.28 1.70 0.00 -
NAPS 2.3616 2.1991 1.8922 1.8231 1.6992 1.4786 1.3822 9.33%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.82 0.89 0.715 0.88 1.25 0.425 0.45 -
P/RPS 1.55 1.87 1.74 1.37 2.85 1.04 1.33 2.58%
P/EPS 4.88 3.03 8.69 7.48 4.76 3.11 8.68 -9.14%
EY 20.50 33.01 11.51 13.36 20.99 32.16 11.53 10.06%
DY 1.63 1.50 1.86 1.52 1.07 4.08 0.00 -
P/NAPS 0.33 0.39 0.36 0.46 0.71 0.28 0.32 0.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.875 0.925 0.70 0.965 1.22 0.52 0.41 -
P/RPS 1.65 1.95 1.70 1.51 2.78 1.27 1.21 5.30%
P/EPS 5.21 3.15 8.51 8.21 4.65 3.80 7.90 -6.69%
EY 19.21 31.76 11.75 12.19 21.51 26.28 12.65 7.20%
DY 1.52 1.44 1.90 1.38 1.09 3.33 0.00 -
P/NAPS 0.35 0.40 0.35 0.51 0.69 0.34 0.29 3.18%

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