[INSAS] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -8.36%
YoY- 69.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 37,661 46,056 56,147 93,941 70,684 72,244 108,664 -16.17%
PBT 86,493 33,530 10,668 39,080 22,698 53,413 10,107 42.97%
Tax -4,224 -2,095 -1,765 -3,000 -1,575 -3,237 -2,777 7.23%
NP 82,269 31,435 8,903 36,080 21,123 50,176 7,330 49.57%
-
NP to SH 82,225 31,207 8,732 36,174 21,307 51,331 6,832 51.32%
-
Tax Rate 4.88% 6.25% 16.54% 7.68% 6.94% 6.06% 27.48% -
Total Cost -44,608 14,621 47,244 57,861 49,561 22,068 101,334 -
-
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,299,854 1,219,043 7.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,299,854 1,219,043 7.44%
NOSH 693,348 693,333 693,333 693,333 693,333 663,191 669,803 0.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 218.45% 68.25% 15.86% 38.41% 29.88% 69.45% 6.75% -
ROE 4.38% 1.76% 0.52% 2.19% 1.47% 3.95% 0.56% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.68 6.95 8.47 14.17 10.66 10.89 16.22 -16.03%
EPS 12.40 4.71 1.31 5.46 3.21 7.74 1.02 51.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.68 2.54 2.49 2.18 1.96 1.82 7.62%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 5.43 6.64 8.10 13.55 10.19 10.42 15.67 -16.17%
EPS 11.86 4.50 1.26 5.22 3.07 7.40 0.99 51.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7058 2.5623 2.4285 2.3807 2.0843 1.8745 1.7579 7.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.94 0.815 0.675 0.935 0.71 0.77 0.795 -
P/RPS 16.55 11.73 7.97 6.60 6.66 7.07 4.90 22.46%
P/EPS 7.58 17.32 51.25 17.14 22.09 9.95 77.94 -32.16%
EY 13.19 5.78 1.95 5.84 4.53 10.05 1.28 47.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.27 0.38 0.33 0.39 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.915 0.845 0.85 0.93 0.84 0.71 0.90 -
P/RPS 16.11 12.16 10.04 6.56 7.88 6.52 5.55 19.41%
P/EPS 7.38 17.95 64.54 17.05 26.14 9.17 88.24 -33.84%
EY 13.55 5.57 1.55 5.87 3.83 10.90 1.13 51.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.37 0.39 0.36 0.49 -6.84%

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