[INSAS] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 9.19%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 204,212 200,577 251,402 412,069 275,728 346,573 303,135 -6.36%
PBT 129,410 108,725 59,371 185,871 144,800 91,253 102,669 3.92%
Tax -16,106 -12,786 -8,931 -9,487 -9,121 -7,907 -11,752 5.38%
NP 113,304 95,939 50,440 176,384 135,679 83,346 90,917 3.73%
-
NP to SH 113,325 95,555 50,232 176,644 134,959 82,868 90,652 3.78%
-
Tax Rate 12.45% 11.76% 15.04% 5.10% 6.30% 8.66% 11.45% -
Total Cost 90,908 104,638 200,962 235,685 140,049 263,227 212,218 -13.16%
-
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,299,854 1,219,043 7.44%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 13,260 13,260 13,260 6,630 6,630 6,625 6,649 12.18%
Div Payout % 11.70% 13.88% 26.40% 3.75% 4.91% 8.00% 7.34% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,876,349 1,776,858 1,684,037 1,650,887 1,445,355 1,299,854 1,219,043 7.44%
NOSH 693,348 693,333 693,333 693,333 663,007 663,191 669,803 0.57%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 55.48% 47.83% 20.06% 42.80% 49.21% 24.05% 29.99% -
ROE 6.04% 5.38% 2.98% 10.70% 9.34% 6.38% 7.44% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.80 30.25 37.92 62.15 41.59 52.26 45.26 -6.20%
EPS 17.09 14.41 7.58 26.64 20.36 12.50 13.53 3.96%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 12.23%
NAPS 2.83 2.68 2.54 2.49 2.18 1.96 1.82 7.62%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.45 28.92 36.25 59.42 39.76 49.98 43.71 -6.36%
EPS 16.34 13.78 7.24 25.47 19.46 11.95 13.07 3.78%
DPS 1.91 1.91 1.91 0.96 0.96 0.96 0.96 12.13%
NAPS 2.7058 2.5623 2.4285 2.3807 2.0843 1.8745 1.7579 7.44%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.94 0.815 0.675 0.935 0.71 0.77 0.795 -
P/RPS 3.05 2.69 1.78 1.50 1.71 1.47 1.76 9.58%
P/EPS 5.50 5.65 8.91 3.51 3.49 6.16 5.87 -1.07%
EY 18.18 17.68 11.22 28.50 28.67 16.23 17.02 1.10%
DY 2.13 2.45 2.96 1.07 1.41 1.30 1.26 9.13%
P/NAPS 0.33 0.30 0.27 0.38 0.33 0.39 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.915 0.845 0.85 0.93 0.84 0.71 0.90 -
P/RPS 2.97 2.79 2.24 1.50 2.02 1.36 1.99 6.89%
P/EPS 5.35 5.86 11.22 3.49 4.13 5.68 6.65 -3.55%
EY 18.68 17.06 8.91 28.65 24.23 17.60 15.04 3.67%
DY 2.19 2.37 2.35 1.08 1.19 1.41 1.11 11.98%
P/NAPS 0.32 0.32 0.33 0.37 0.39 0.36 0.49 -6.84%

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