[INSAS] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -59.2%
YoY- 64.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 94,048 42,527 49,391 44,245 49,583 78,221 78,108 3.14%
PBT 36,602 37,949 135,615 28,864 20,065 23,269 9,215 25.81%
Tax -4,681 -5,522 -5,726 -551 -2,881 -5,303 -2,215 13.26%
NP 31,921 32,427 129,889 28,313 17,184 17,966 7,000 28.74%
-
NP to SH 29,360 33,325 127,737 28,447 17,269 17,948 6,938 27.15%
-
Tax Rate 12.79% 14.55% 4.22% 1.91% 14.36% 22.79% 24.04% -
Total Cost 62,127 10,100 -80,498 15,932 32,399 60,255 71,108 -2.22%
-
Net Worth 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 6.67%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 6.67%
NOSH 693,435 693,348 693,348 693,348 693,348 693,333 693,333 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 33.94% 76.25% 262.98% 63.99% 34.66% 22.97% 8.96% -
ROE 1.21% 1.42% 5.82% 1.43% 0.99% 1.03% 0.42% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.18 6.41 7.45 6.67 7.48 11.80 11.78 3.13%
EPS 4.43 5.02 19.27 4.29 2.60 2.71 1.04 27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.53 3.31 2.99 2.64 2.62 2.49 6.67%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.56 6.13 7.12 6.38 7.15 11.28 11.26 3.14%
EPS 4.23 4.81 18.42 4.10 2.49 2.59 1.00 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5091 3.3751 3.1648 2.8588 2.5241 2.505 2.3807 6.67%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.06 0.815 0.775 0.875 0.64 0.755 0.875 -
P/RPS 7.47 12.71 10.40 13.11 8.56 6.40 7.43 0.08%
P/EPS 23.94 16.21 4.02 20.39 24.57 27.89 83.62 -18.80%
EY 4.18 6.17 24.86 4.90 4.07 3.59 1.20 23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.23 0.29 0.24 0.29 0.35 -3.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 25/08/22 26/08/21 27/08/20 28/08/19 28/08/18 -
Price 1.02 0.87 0.79 0.98 0.855 0.785 0.875 -
P/RPS 7.19 13.56 10.60 14.69 11.43 6.65 7.43 -0.54%
P/EPS 23.03 17.31 4.10 22.84 32.83 29.00 83.62 -19.32%
EY 4.34 5.78 24.39 4.38 3.05 3.45 1.20 23.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.24 0.33 0.32 0.30 0.35 -3.64%

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