[INSAS] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -14.19%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 226,610 212,607 210,668 289,196 388,812 277,288 382,993 -8.36%
PBT 219,479 76,447 85,863 87,783 169,489 175,515 47,947 28.82%
Tax -12,562 -13,977 -12,456 -10,166 -8,062 -10,783 -7,447 9.09%
NP 206,917 62,470 73,407 77,617 161,427 164,732 40,500 31.20%
-
NP to SH 207,101 62,307 73,080 77,674 161,777 164,983 38,369 32.41%
-
Tax Rate 5.72% 18.28% 14.51% 11.58% 4.76% 6.14% 15.53% -
Total Cost 19,693 150,137 137,261 211,579 227,385 112,556 342,493 -37.84%
-
Net Worth 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 9.24%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,575 13,260 13,260 13,260 6,630 6,630 6,625 16.49%
Div Payout % 8.00% 21.28% 18.14% 17.07% 4.10% 4.02% 17.27% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 9.24%
NOSH 693,348 693,348 693,333 693,333 693,333 663,007 662,579 0.75%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 91.31% 29.38% 34.84% 26.84% 41.52% 59.41% 10.57% -
ROE 9.67% 3.44% 4.16% 4.61% 10.12% 11.68% 3.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 34.18 32.07 31.77 43.62 58.64 41.82 57.80 -8.37%
EPS 31.24 9.40 11.02 11.72 24.40 24.88 5.79 32.40%
DPS 2.50 2.00 2.00 2.00 1.00 1.00 1.00 16.48%
NAPS 3.23 2.73 2.65 2.54 2.41 2.13 1.90 9.23%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 32.68 30.66 30.38 41.70 56.07 39.99 55.23 -8.36%
EPS 29.87 8.99 10.54 11.20 23.33 23.79 5.53 32.42%
DPS 2.39 1.91 1.91 1.91 0.96 0.96 0.96 16.40%
NAPS 3.0883 2.6102 2.5337 2.4285 2.3042 2.0365 1.8154 9.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.00 0.765 0.82 0.855 0.985 0.715 0.70 -
P/RPS 2.93 2.39 2.58 1.96 1.68 1.71 1.21 15.86%
P/EPS 3.20 8.14 7.44 7.30 4.04 2.87 12.09 -19.85%
EY 31.24 12.28 13.44 13.70 24.77 34.80 8.27 24.77%
DY 2.50 2.61 2.44 2.34 1.02 1.40 1.43 9.74%
P/NAPS 0.31 0.28 0.31 0.34 0.41 0.34 0.37 -2.90%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 26/11/19 26/11/18 21/11/17 23/11/16 26/11/15 -
Price 1.14 0.805 0.845 0.71 0.91 0.72 0.835 -
P/RPS 3.34 2.51 2.66 1.63 1.55 1.72 1.44 15.03%
P/EPS 3.65 8.57 7.67 6.06 3.73 2.89 14.42 -20.44%
EY 27.40 11.67 13.04 16.50 26.81 34.56 6.94 25.69%
DY 2.19 2.48 2.37 2.82 1.10 1.39 1.20 10.53%
P/NAPS 0.35 0.29 0.32 0.28 0.38 0.34 0.44 -3.73%

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