[INSAS] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -57.9%
YoY- -69.24%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 289,196 388,812 277,288 382,993 275,141 306,179 225,510 4.23%
PBT 87,783 169,489 175,515 47,947 134,842 93,940 59,911 6.57%
Tax -10,166 -8,062 -10,783 -7,447 -10,129 13 296 -
NP 77,617 161,427 164,732 40,500 124,713 93,953 60,207 4.32%
-
NP to SH 77,674 161,777 164,983 38,369 124,743 91,141 62,113 3.79%
-
Tax Rate 11.58% 4.76% 6.14% 15.53% 7.51% -0.01% -0.49% -
Total Cost 211,579 227,385 112,556 342,493 150,428 212,226 165,303 4.19%
-
Net Worth 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 986,993 9.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,260 6,630 6,630 6,625 6,649 6,696 8,972 6.72%
Div Payout % 17.07% 4.10% 4.02% 17.27% 5.33% 7.35% 14.45% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 986,993 9.30%
NOSH 693,333 693,333 663,007 662,579 664,957 669,673 690,205 0.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 26.84% 41.52% 59.41% 10.57% 45.33% 30.69% 26.70% -
ROE 4.61% 10.12% 11.68% 3.05% 10.42% 8.35% 6.29% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.62 58.64 41.82 57.80 41.38 45.72 32.67 4.93%
EPS 11.72 24.40 24.88 5.79 18.76 13.61 9.00 4.49%
DPS 2.00 1.00 1.00 1.00 1.00 1.00 1.30 7.44%
NAPS 2.54 2.41 2.13 1.90 1.80 1.63 1.43 10.04%
Adjusted Per Share Value based on latest NOSH - 662,579
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.70 56.07 39.99 55.23 39.68 44.15 32.52 4.22%
EPS 11.20 23.33 23.79 5.53 17.99 13.14 8.96 3.78%
DPS 1.91 0.96 0.96 0.96 0.96 0.97 1.29 6.75%
NAPS 2.4285 2.3042 2.0365 1.8155 1.7261 1.5741 1.4233 9.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.855 0.985 0.715 0.70 1.23 0.545 0.41 -
P/RPS 1.96 1.68 1.71 1.21 2.97 1.19 1.25 7.78%
P/EPS 7.30 4.04 2.87 12.09 6.56 4.00 4.56 8.15%
EY 13.70 24.77 34.80 8.27 15.25 24.97 21.95 -7.55%
DY 2.34 1.02 1.40 1.43 0.81 1.83 3.17 -4.93%
P/NAPS 0.34 0.41 0.34 0.37 0.68 0.33 0.29 2.68%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 23/11/16 26/11/15 27/11/14 25/11/13 29/11/12 -
Price 0.71 0.91 0.72 0.835 1.15 0.945 0.41 -
P/RPS 1.63 1.55 1.72 1.44 2.78 2.07 1.25 4.52%
P/EPS 6.06 3.73 2.89 14.42 6.13 6.94 4.56 4.85%
EY 16.50 26.81 34.56 6.94 16.31 14.40 21.95 -4.64%
DY 2.82 1.10 1.39 1.20 0.87 1.06 3.17 -1.93%
P/NAPS 0.28 0.38 0.34 0.44 0.64 0.58 0.29 -0.58%

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