[INSAS] YoY Quarter Result on 31-Dec-2019 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 74.76%
YoY- 257.39%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 57,395 61,126 37,661 46,056 56,147 93,941 70,684 -3.40%
PBT 51,131 28,291 86,493 33,530 10,668 39,080 22,698 14.48%
Tax -3,348 -2,168 -4,224 -2,095 -1,765 -3,000 -1,575 13.38%
NP 47,783 26,123 82,269 31,435 8,903 36,080 21,123 14.56%
-
NP to SH 47,748 26,071 82,225 31,207 8,732 36,174 21,307 14.38%
-
Tax Rate 6.55% 7.66% 4.88% 6.25% 16.54% 7.68% 6.94% -
Total Cost 9,612 35,003 -44,608 14,621 47,244 57,861 49,561 -23.90%
-
Net Worth 2,247,641 2,154,818 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 7.63%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,247,641 2,154,818 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 7.63%
NOSH 693,348 693,348 693,348 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 83.25% 42.74% 218.45% 68.25% 15.86% 38.41% 29.88% -
ROE 2.12% 1.21% 4.38% 1.76% 0.52% 2.19% 1.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.66 9.22 5.68 6.95 8.47 14.17 10.66 -3.40%
EPS 7.20 3.93 12.40 4.71 1.31 5.46 3.21 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.25 2.83 2.68 2.54 2.49 2.18 7.63%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.28 8.81 5.43 6.64 8.10 13.55 10.19 -3.39%
EPS 6.89 3.76 11.86 4.50 1.26 5.22 3.07 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2412 3.1074 2.7058 2.5623 2.4285 2.3807 2.0843 7.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.805 0.97 0.94 0.815 0.675 0.935 0.71 -
P/RPS 9.30 10.52 16.55 11.73 7.97 6.60 6.66 5.71%
P/EPS 11.18 24.67 7.58 17.32 51.25 17.14 22.09 -10.72%
EY 8.95 4.05 13.19 5.78 1.95 5.84 4.53 12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.33 0.30 0.27 0.38 0.33 -5.16%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 -
Price 0.77 0.835 0.915 0.845 0.85 0.93 0.84 -
P/RPS 8.89 9.06 16.11 12.16 10.04 6.56 7.88 2.02%
P/EPS 10.69 21.24 7.38 17.95 64.54 17.05 26.14 -13.83%
EY 9.35 4.71 13.55 5.57 1.55 5.87 3.83 16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.32 0.32 0.33 0.37 0.39 -8.42%

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