[INSAS] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -15.21%
YoY- 235.42%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 54,698 41,812 80,641 62,641 37,121 76,459 113,838 -11.49%
PBT 25,833 35,130 73,489 -49,685 30,643 10,698 68,001 -14.89%
Tax -1,095 -1,277 -3,821 -1,808 -1,998 -2,805 -1,950 -9.16%
NP 24,738 33,853 69,668 -51,493 28,645 7,893 66,051 -15.09%
-
NP to SH 25,051 34,537 69,719 -51,484 28,543 7,930 66,204 -14.94%
-
Tax Rate 4.24% 3.64% 5.20% - 6.52% 26.22% 2.87% -
Total Cost 29,960 7,959 10,973 114,134 8,476 68,566 47,787 -7.48%
-
Net Worth 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 6.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 6.88%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 45.23% 80.96% 86.39% -82.20% 77.17% 10.32% 58.02% -
ROE 1.10% 1.58% 3.55% -2.96% 1.66% 0.48% 4.34% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.25 6.31 12.16 9.45 5.60 11.53 17.17 -11.49%
EPS 3.78 5.21 10.52 -7.76 4.31 1.20 9.99 -14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.30 2.96 2.62 2.59 2.47 2.30 6.88%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.89 6.03 11.63 9.03 5.35 11.03 16.42 -11.49%
EPS 3.61 4.98 10.05 -7.43 4.12 1.14 9.55 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2798 3.1555 2.8304 2.5052 2.4765 2.3618 2.1992 6.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.775 0.82 0.845 0.49 0.76 0.82 0.89 -
P/RPS 9.39 13.00 6.95 5.19 13.57 7.11 5.18 10.41%
P/EPS 20.51 15.74 8.04 -6.31 17.65 68.56 8.91 14.90%
EY 4.88 6.35 12.44 -15.85 5.66 1.46 11.22 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.29 0.19 0.29 0.33 0.39 -8.42%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 23/05/22 27/05/21 21/05/20 23/05/19 22/05/18 24/05/17 -
Price 0.835 0.795 0.80 0.64 0.70 0.875 0.925 -
P/RPS 10.12 12.61 6.58 6.77 12.50 7.59 5.39 11.06%
P/EPS 22.10 15.26 7.61 -8.24 16.26 73.16 9.26 15.59%
EY 4.52 6.55 13.14 -12.13 6.15 1.37 10.80 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.24 0.27 0.35 0.40 -8.15%

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