[INSAS] YoY TTM 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- 106.95%
YoY- 1410.36%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 223,699 211,246 222,212 226,097 212,064 374,690 304,893 -5.02%
PBT 232,384 122,918 252,584 28,397 79,316 128,568 192,275 3.20%
Tax -13,583 -7,962 -18,119 -12,596 -8,124 -10,342 -10,459 4.45%
NP 218,801 114,956 234,465 15,801 71,192 118,226 181,816 3.13%
-
NP to SH 217,151 115,765 234,528 15,528 70,845 118,370 182,585 2.93%
-
Tax Rate 5.85% 6.48% 7.17% 44.36% 10.24% 8.04% 5.44% -
Total Cost 4,898 96,290 -12,253 210,296 140,872 256,464 123,077 -41.55%
-
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 16,575 16,575 13,260 13,260 13,260 6,630 6,630 16.49%
Div Payout % 7.63% 14.32% 5.65% 85.40% 18.72% 5.60% 3.63% -
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 693,348 693,348 693,348 693,348 693,333 693,333 663,007 0.74%
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 97.81% 54.42% 105.51% 6.99% 33.57% 31.55% 59.63% -
ROE 9.55% 5.29% 11.95% 0.89% 4.13% 7.23% 11.97% -
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 33.74 31.86 33.52 34.10 31.99 56.51 45.99 -5.02%
EPS 32.75 17.46 35.37 2.34 10.69 17.85 27.54 2.92%
DPS 2.50 2.50 2.00 2.00 2.00 1.00 1.00 16.49%
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 32.26 30.46 32.05 32.61 30.58 54.03 43.97 -5.02%
EPS 31.32 16.69 33.82 2.24 10.22 17.07 26.33 2.93%
DPS 2.39 2.39 1.91 1.91 1.91 0.96 0.96 16.41%
NAPS 3.2796 3.1553 2.8302 2.5051 2.4763 2.3616 2.1991 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 2.30 2.57 2.52 1.44 2.38 1.45 1.94 2.87%
P/EPS 2.37 4.70 2.39 20.92 7.11 4.59 3.23 -5.02%
EY 42.26 21.29 41.86 4.78 14.06 21.77 30.94 5.33%
DY 3.23 3.05 2.37 4.08 2.63 1.22 1.12 19.29%
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 2.47 2.50 2.39 1.88 2.19 1.55 2.01 3.49%
P/EPS 2.55 4.55 2.26 27.33 6.55 4.90 3.36 -4.49%
EY 39.22 21.96 44.22 3.66 15.26 20.40 29.77 4.69%
DY 2.99 3.14 2.50 3.13 2.86 1.14 1.08 18.48%
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