[INSAS] YoY Cumulative 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- 91.97%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 263,138 236,393 204,223 319,469 219,129 208,853 173,933 7.14%
PBT 91,606 152,398 48,213 65,699 136,312 72,253 29,040 21.09%
Tax -8,237 -6,744 -6,402 -5,838 -4,792 -2,457 -2,454 22.35%
NP 83,369 145,654 41,811 59,861 131,520 69,796 26,586 20.97%
-
NP to SH 83,579 146,097 40,888 58,687 131,009 69,601 26,631 20.98%
-
Tax Rate 8.99% 4.43% 13.28% 8.89% 3.52% 3.40% 8.45% -
Total Cost 179,769 90,739 162,412 259,608 87,609 139,057 147,347 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 6,630 6,630 6,626 6,653 6,656 8,827 - -
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 5.10% 9.58% 3.12% 4.64% 11.12% 6.79% 2.78% -
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 39.69 35.65 30.82 48.01 32.92 30.76 25.41 7.71%
EPS 12.61 22.04 6.17 8.82 19.68 10.25 3.89 21.64%
DPS 1.00 1.00 1.00 1.00 1.00 1.30 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 37.95 34.09 29.45 46.07 31.60 30.12 25.08 7.14%
EPS 12.05 21.07 5.90 8.46 18.89 10.04 3.84 20.98%
DPS 0.96 0.96 0.96 0.96 0.96 1.27 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 2.07 2.50 2.32 1.83 3.80 1.38 1.77 2.64%
P/EPS 6.50 4.04 11.59 9.98 6.35 4.15 11.57 -9.15%
EY 15.37 24.76 8.63 10.02 15.74 24.12 8.64 10.07%
DY 1.22 1.12 1.40 1.14 0.80 3.06 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 2.20 2.59 2.27 2.01 3.71 1.69 1.61 5.33%
P/EPS 6.94 4.20 11.35 10.94 6.20 5.07 10.54 -6.72%
EY 14.41 23.82 8.81 9.14 16.13 19.71 9.49 7.20%
DY 1.14 1.08 1.43 1.04 0.82 2.50 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