[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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 61,396 54,698 41,812 80,641 62,641 37,121 76,459 -3.58%
PBT 15,199 25,833 35,130 73,489 -49,685 30,643 10,698 6.02%
Tax -3,632 -1,095 -1,277 -3,821 -1,808 -1,998 -2,805 4.39%
NP 11,567 24,738 33,853 69,668 -51,493 28,645 7,893 6.57%
-
NP to SH 9,891 25,051 34,537 69,719 -51,484 28,543 7,930 3.74%
-
Tax Rate 23.90% 4.24% 3.64% 5.20% - 6.52% 26.22% -
Total Cost 49,829 29,960 7,959 10,973 114,134 8,476 68,566 -5.17%
-
Net Worth 2,406,809 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 6.62%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,406,809 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 6.62%
NOSH 693,385 693,348 693,348 693,348 693,348 693,333 693,333 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.84% 45.23% 80.96% 86.39% -82.20% 77.17% 10.32% -
ROE 0.41% 1.10% 1.58% 3.55% -2.96% 1.66% 0.48% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.26 8.25 6.31 12.16 9.45 5.60 11.53 -3.58%
EPS 1.49 3.78 5.21 10.52 -7.76 4.31 1.20 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.43 3.30 2.96 2.62 2.59 2.47 6.62%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.26 8.25 6.31 12.16 9.45 5.60 11.53 -3.58%
EPS 1.49 3.78 5.21 10.51 -7.76 4.30 1.20 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6294 3.4294 3.2994 2.9595 2.6195 2.5895 2.4695 6.62%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.06 0.775 0.82 0.845 0.49 0.76 0.82 -
P/RPS 11.45 9.39 13.00 6.95 5.19 13.57 7.11 8.25%
P/EPS 71.06 20.51 15.74 8.04 -6.31 17.65 68.56 0.59%
EY 1.41 4.88 6.35 12.44 -15.85 5.66 1.46 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.25 0.29 0.19 0.29 0.33 -2.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 23/05/22 27/05/21 21/05/20 23/05/19 22/05/18 -
Price 1.08 0.835 0.795 0.80 0.64 0.70 0.875 -
P/RPS 11.66 10.12 12.61 6.58 6.77 12.50 7.59 7.41%
P/EPS 72.40 22.10 15.26 7.61 -8.24 16.26 73.16 -0.17%
EY 1.38 4.52 6.55 13.14 -12.13 6.15 1.37 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.24 0.27 0.24 0.27 0.35 -2.53%

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