[INSAS] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 55.28%
YoY- -43.19%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 341,246 347,945 272,723 406,802 276,520 297,324 235,376 6.38%
PBT 100,821 189,360 88,090 98,911 171,151 62,600 11,316 43.95%
Tax -10,452 -8,849 -10,117 -6,428 -10,467 1,868 -617 60.22%
NP 90,369 180,511 77,973 92,483 160,684 64,468 10,699 42.68%
-
NP to SH 90,517 180,888 77,376 91,129 160,404 62,041 12,601 38.88%
-
Tax Rate 10.37% 4.67% 11.48% 6.50% 6.12% -2.98% 5.45% -
Total Cost 250,877 167,434 194,750 314,319 115,836 232,856 224,677 1.85%
-
Net Worth 1,650,887 1,551,436 1,352,726 1,267,337 1,198,048 1,046,187 958,213 9.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 6,630 6,630 6,631 6,635 6,655 8,831 - -
Div Payout % 7.32% 3.67% 8.57% 7.28% 4.15% 14.23% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,650,887 1,551,436 1,352,726 1,267,337 1,198,048 1,046,187 958,213 9.48%
NOSH 693,333 693,333 663,101 663,527 665,582 679,342 684,438 0.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.48% 51.88% 28.59% 22.73% 58.11% 21.68% 4.55% -
ROE 5.48% 11.66% 5.72% 7.19% 13.39% 5.93% 1.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 51.47 52.48 41.13 61.31 41.55 43.77 34.39 6.94%
EPS 13.65 27.28 11.67 13.73 24.10 9.14 1.84 39.63%
DPS 1.00 1.00 1.00 1.00 1.00 1.30 0.00 -
NAPS 2.49 2.34 2.04 1.91 1.80 1.54 1.40 10.06%
Adjusted Per Share Value based on latest NOSH - 660,295
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.21 50.18 39.33 58.66 39.88 42.88 33.94 6.38%
EPS 13.05 26.09 11.16 13.14 23.13 8.95 1.82 38.84%
DPS 0.96 0.96 0.96 0.96 0.96 1.27 0.00 -
NAPS 2.3807 2.2373 1.9508 1.8276 1.7277 1.5087 1.3818 9.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.875 1.07 0.645 0.82 1.19 0.50 0.41 -
P/RPS 1.70 2.04 1.57 1.34 2.86 1.14 1.19 6.12%
P/EPS 6.41 3.92 5.53 5.97 4.94 5.47 22.27 -18.73%
EY 15.60 25.50 18.09 16.75 20.25 18.27 4.49 23.05%
DY 1.14 0.93 1.55 1.22 0.84 2.60 0.00 -
P/NAPS 0.35 0.46 0.32 0.43 0.66 0.32 0.29 3.18%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 22/08/17 25/08/16 17/08/15 26/08/14 28/08/13 30/08/12 -
Price 0.875 1.00 0.655 0.64 1.27 0.505 0.41 -
P/RPS 1.70 1.91 1.59 1.04 3.06 1.15 1.19 6.12%
P/EPS 6.41 3.67 5.61 4.66 5.27 5.53 22.27 -18.73%
EY 15.60 27.28 17.81 21.46 18.98 18.08 4.49 23.05%
DY 1.14 1.00 1.53 1.56 0.79 2.57 0.00 -
P/NAPS 0.35 0.43 0.32 0.34 0.71 0.33 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