[INSAS] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 36.37%
YoY- 258.1%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 85,235 96,835 186,679 122,555 119,550 179,779 153,164 -9.30%
PBT 54,813 39,458 80,908 84,397 27,687 35,345 103,827 -10.09%
Tax -5,485 -3,911 -5,432 -4,794 -5,790 -4,311 -3,026 10.41%
NP 49,328 35,547 75,476 79,603 21,897 31,034 100,801 -11.22%
-
NP to SH 49,064 35,364 75,649 79,893 22,310 30,571 100,323 -11.23%
-
Tax Rate 10.01% 9.91% 6.71% 5.68% 20.91% 12.20% 2.91% -
Total Cost 35,907 61,288 111,203 42,952 97,653 148,745 52,363 -6.09%
-
Net Worth 1,776,858 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 1,138,369 7.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 13,260 13,260 6,630 6,630 6,639 6,660 6,657 12.16%
Div Payout % 27.03% 37.50% 8.76% 8.30% 29.76% 21.79% 6.64% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,776,858 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 1,138,369 7.69%
NOSH 693,333 693,333 693,333 693,333 663,988 666,034 665,713 0.67%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 57.87% 36.71% 40.43% 64.95% 18.32% 17.26% 65.81% -
ROE 2.76% 2.10% 4.58% 5.53% 1.71% 2.52% 8.81% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.86 14.61 28.16 18.48 18.00 26.99 23.01 -9.23%
EPS 7.40 5.33 11.41 12.05 3.36 4.59 15.07 -11.17%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 12.24%
NAPS 2.68 2.54 2.49 2.18 1.96 1.82 1.71 7.77%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.29 13.96 26.92 17.67 17.24 25.93 22.09 -9.30%
EPS 7.08 5.10 10.91 11.52 3.22 4.41 14.47 -11.22%
DPS 1.91 1.91 0.96 0.96 0.96 0.96 0.96 12.14%
NAPS 2.5624 2.4285 2.3807 2.0843 1.8768 1.7481 1.6416 7.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.815 0.675 0.935 0.71 0.77 0.795 0.875 -
P/RPS 6.34 4.62 3.32 3.84 4.28 2.95 3.80 8.90%
P/EPS 11.01 12.65 8.19 5.89 22.92 17.32 5.81 11.23%
EY 9.08 7.90 12.20 16.97 4.36 5.77 17.22 -10.11%
DY 2.45 2.96 1.07 1.41 1.30 1.26 1.14 13.59%
P/NAPS 0.30 0.27 0.38 0.33 0.39 0.44 0.51 -8.46%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 21/02/19 27/02/18 23/02/17 26/02/16 27/02/15 21/02/14 -
Price 0.845 0.85 0.93 0.84 0.71 0.90 0.905 -
P/RPS 6.57 5.82 3.30 4.54 3.94 3.33 3.93 8.93%
P/EPS 11.42 15.94 8.15 6.97 21.13 19.61 6.01 11.28%
EY 8.76 6.28 12.27 14.35 4.73 5.10 16.65 -10.14%
DY 2.37 2.35 1.08 1.19 1.41 1.11 1.10 13.64%
P/NAPS 0.32 0.33 0.37 0.39 0.36 0.49 0.53 -8.06%

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