[INSAS] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 10.48%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 241,404 147,876 133,956 263,138 236,393 204,223 319,469 -4.55%
PBT 232,519 5,128 70,101 91,606 152,398 48,213 65,699 23.42%
Tax -15,238 -7,293 -5,909 -8,237 -6,744 -6,402 -5,838 17.32%
NP 217,281 -2,165 64,192 83,369 145,654 41,811 59,861 23.94%
-
NP to SH 217,259 -2,420 63,907 83,579 146,097 40,888 58,687 24.35%
-
Tax Rate 6.55% 142.22% 8.43% 8.99% 4.43% 13.28% 8.89% -
Total Cost 24,123 150,041 69,764 179,769 90,739 162,412 259,608 -32.67%
-
Net Worth 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 1,312,127 1,264,232 7.59%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 13,260 13,260 13,260 6,630 6,630 6,626 6,653 12.16%
Div Payout % 6.10% 0.00% 20.75% 7.93% 4.54% 16.21% 11.34% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 1,312,127 1,264,232 7.59%
NOSH 693,348 693,348 693,333 693,333 693,333 662,690 665,385 0.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 90.01% -1.46% 47.92% 31.68% 61.62% 20.47% 18.74% -
ROE 11.07% -0.14% 3.72% 5.10% 9.58% 3.12% 4.64% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.41 22.30 20.20 39.69 35.65 30.82 48.01 -4.50%
EPS 32.77 -0.36 9.64 12.61 22.04 6.17 8.82 24.42%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 12.23%
NAPS 2.96 2.62 2.59 2.47 2.30 1.98 1.90 7.66%
Adjusted Per Share Value based on latest NOSH - 693,333
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.81 21.33 19.32 37.95 34.09 29.45 46.07 -4.55%
EPS 31.33 -0.35 9.22 12.05 21.07 5.90 8.46 24.35%
DPS 1.91 1.91 1.91 0.96 0.96 0.96 0.96 12.13%
NAPS 2.8302 2.5051 2.4763 2.3616 2.1991 1.8922 1.8231 7.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.845 0.49 0.76 0.82 0.89 0.715 0.88 -
P/RPS 2.32 2.20 3.76 2.07 2.50 2.32 1.83 4.02%
P/EPS 2.58 -134.25 7.88 6.50 4.04 11.59 9.98 -20.16%
EY 38.78 -0.74 12.68 15.37 24.76 8.63 10.02 25.27%
DY 2.37 4.08 2.63 1.22 1.12 1.40 1.14 12.96%
P/NAPS 0.29 0.19 0.29 0.33 0.39 0.36 0.46 -7.39%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 21/05/20 23/05/19 22/05/18 24/05/17 26/05/16 15/05/15 -
Price 0.80 0.64 0.70 0.875 0.925 0.70 0.965 -
P/RPS 2.20 2.87 3.46 2.20 2.59 2.27 2.01 1.51%
P/EPS 2.44 -175.34 7.26 6.94 4.20 11.35 10.94 -22.10%
EY 40.96 -0.57 13.77 14.41 23.82 8.81 9.14 28.37%
DY 2.50 3.13 2.86 1.14 1.08 1.43 1.04 15.72%
P/NAPS 0.27 0.24 0.27 0.35 0.40 0.35 0.51 -10.04%

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