INSAS BHD
KLSE (MYR): INSAS (3379)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.915
Today's Change
-0.005 (0.54%)
Day's Change
0.915 - 0.915
Trading Volume
166,000
Financial
Market Cap
607 Million
NOSH
663 Million
Latest Quarter
30-Sep-2024 [#1]
Announcement Date
27-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
26-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-13.04% | 29.12%
Revenue | NP to SH
250,819.000 | 88,706.000
RPS | P/RPS
37.82 Cent | 2.42
EPS | P/E | EY
13.38 Cent | 6.84 | 14.62%
DPS | DY | Payout %
2.50 Cent | 2.73% | 18.69%
NAPS | P/NAPS
3.64 | 0.25
QoQ | YoY
6.94% | -29.54%
NP Margin | ROE
38.16% | 3.67%
F.Y. | Ann. Date
30-Sep-2024 | 27-Nov-2024
Latest Audited Result
30-Jun-2024
Announcement Date
30-Oct-2024
Next Audited Result
30-Jun-2025
Est. Ann. Date
30-Oct-2025
Est. Ann. Due Date
27-Dec-2025
Revenue | NP to SH
253,249.000 | 82,948.000
RPS | P/RPS
38.19 Cent | 2.40
EPS | P/E | EY
12.51 Cent | 7.32 | 13.67%
DPS | DY | Payout %
2.50 Cent | 2.73% | 19.98%
NAPS | P/NAPS
3.67 | 0.25
YoY
-32.42%
NP Margin | ROE
35.74% | 3.41%
F.Y. | Ann. Date
30-Jun-2024 | 27-Aug-2024
Revenue | NP to SH
181,492.000 | 102,124.000
RPS | P/RPS
27.37 Cent | 3.34
EPS | P/E | EY
15.40 Cent | 5.94 | 16.83%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
23.12% | 29.12%
NP Margin | ROE
59.01% | 4.23%
F.Y. | Ann. Date
30-Sep-2024 | 27-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181,492 | 250,819 | 253,249 | 216,835 | 216,392 | 285,649 | 197,459 | 212,177 | 341,246 | 347,945 | 272,723 | 406,802 | -5.12% | |
| PBT | 123,744 | 111,115 | 105,578 | 134,718 | 229,669 | 261,383 | 25,193 | 93,370 | 100,821 | 189,360 | 88,090 | 98,911 | 0.72% | |
| Tax | -16,652 | -15,390 | -15,065 | -13,379 | -13,137 | -15,789 | -10,174 | -11,212 | -10,452 | -8,849 | -10,117 | -6,428 | 9.91% | |
| NP | 107,092 | 95,725 | 90,513 | 121,339 | 216,532 | 245,594 | 15,019 | 82,158 | 90,369 | 180,511 | 77,973 | 92,483 | -0.23% | |
| - | ||||||||||||||
| NP to SH | 102,124 | 88,706 | 82,948 | 122,739 | 215,055 | 245,706 | 14,849 | 81,855 | 90,517 | 180,888 | 77,376 | 91,129 | -1.03% | |
| - | ||||||||||||||
| Tax Rate | 13.46% | 13.85% | 14.27% | 9.93% | 5.72% | 6.04% | 40.38% | 12.01% | 10.37% | 4.67% | 11.48% | 6.50% | - | |
| Total Cost | 74,400 | 155,094 | 162,736 | 95,496 | -140 | 40,055 | 182,440 | 130,019 | 250,877 | 167,434 | 194,750 | 314,319 | -7.04% | |
| - | ||||||||||||||
| Net Worth | 2,413,840 | 2,413,840 | 2,433,378 | 2,340,464 | 2,194,599 | 1,982,432 | 1,750,354 | 1,737,078 | 1,650,887 | 1,551,436 | 1,352,726 | 1,267,337 | 7.51% | |
| Equity | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 2,413,840 | 2,413,840 | 2,433,378 | 2,340,464 | 2,194,599 | 1,982,432 | 1,750,354 | 1,737,078 | 1,650,887 | 1,551,436 | 1,352,726 | 1,267,337 | 7.51% | |
| NOSH | 663,142 | 663,142 | 693,435 | 693,348 | 693,348 | 693,348 | 693,348 | 693,333 | 693,333 | 693,333 | 663,101 | 663,527 | 0.49% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 59.01% | 38.16% | 35.74% | 55.96% | 100.06% | 85.98% | 7.61% | 38.72% | 26.48% | 51.88% | 28.59% | 22.73% | - | |
| ROE | 4.23% | 3.67% | 3.41% | 5.24% | 9.80% | 12.39% | 0.85% | 4.71% | 5.48% | 11.66% | 5.72% | 7.19% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 27.37 | 37.82 | 38.19 | 32.70 | 32.64 | 43.08 | 29.78 | 32.00 | 51.47 | 52.48 | 41.13 | 61.31 | -5.11% | |
| EPS | 15.40 | 13.38 | 12.51 | 18.51 | 32.44 | 37.06 | 2.24 | 12.35 | 13.65 | 27.28 | 11.67 | 13.73 | -1.02% | |
| DPS | 10.00 | 2.50 | 2.50 | 2.50 | 2.50 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 | 10.70% | |
| NAPS | 3.64 | 3.64 | 3.67 | 3.53 | 3.31 | 2.99 | 2.64 | 2.62 | 2.49 | 2.34 | 2.04 | 1.91 | 7.51% | |
| Adjusted Per Share Value based on latest NOSH - 663,142 | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 27.37 | 37.82 | 38.19 | 32.70 | 32.63 | 43.08 | 29.78 | 32.00 | 51.46 | 52.47 | 41.13 | 61.34 | -5.12% | |
| EPS | 15.40 | 13.38 | 12.51 | 18.51 | 32.43 | 37.05 | 2.24 | 12.34 | 13.65 | 27.28 | 11.67 | 13.74 | -1.03% | |
| DPS | 10.00 | 2.50 | 2.50 | 2.50 | 2.50 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 | 10.70% | |
| NAPS | 3.64 | 3.64 | 3.6695 | 3.5294 | 3.3094 | 2.9895 | 2.6395 | 2.6195 | 2.4895 | 2.3395 | 2.0399 | 1.9111 | 7.51% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 28/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 28/06/19 | 29/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | - | |
| Price | 1.04 | 1.04 | 1.06 | 0.815 | 0.775 | 0.875 | 0.64 | 0.755 | 0.875 | 1.07 | 0.645 | 0.82 | - | |
| P/RPS | 3.80 | 2.75 | 2.78 | 2.49 | 2.37 | 2.03 | 2.15 | 2.36 | 1.70 | 2.04 | 1.57 | 1.34 | 8.43% | |
| P/EPS | 6.75 | 7.77 | 8.47 | 4.40 | 2.39 | 2.36 | 28.58 | 6.12 | 6.41 | 3.92 | 5.53 | 5.97 | 3.95% | |
| EY | 14.81 | 12.86 | 11.80 | 22.71 | 41.85 | 42.35 | 3.50 | 16.35 | 15.60 | 25.50 | 18.09 | 16.75 | -3.81% | |
| DY | 9.62 | 2.40 | 2.36 | 3.07 | 3.23 | 2.29 | 3.13 | 2.65 | 1.14 | 0.93 | 1.55 | 1.22 | 7.59% | |
| P/NAPS | 0.29 | 0.29 | 0.29 | 0.23 | 0.23 | 0.29 | 0.24 | 0.29 | 0.35 | 0.46 | 0.32 | 0.43 | -4.27% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 30/06/19 | 30/06/18 | 30/06/17 | 30/06/16 | 30/06/15 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 27/11/24 | 27/11/24 | 27/08/24 | 30/08/23 | 25/08/22 | 26/08/21 | 27/08/20 | 28/08/19 | 28/08/18 | 22/08/17 | 25/08/16 | 17/08/15 | - | |
| Price | 0.94 | 0.94 | 1.02 | 0.87 | 0.79 | 0.98 | 0.855 | 0.785 | 0.875 | 1.00 | 0.655 | 0.64 | - | |
| P/RPS | 3.43 | 2.49 | 2.67 | 2.66 | 2.42 | 2.27 | 2.87 | 2.45 | 1.70 | 1.91 | 1.59 | 1.04 | 11.03% | |
| P/EPS | 6.10 | 7.03 | 8.15 | 4.70 | 2.44 | 2.64 | 38.18 | 6.36 | 6.41 | 3.67 | 5.61 | 4.66 | 6.40% | |
| EY | 16.38 | 14.23 | 12.26 | 21.28 | 41.06 | 37.81 | 2.62 | 15.73 | 15.60 | 27.28 | 17.81 | 21.46 | -6.02% | |
| DY | 10.64 | 2.66 | 2.45 | 2.87 | 3.16 | 2.04 | 2.34 | 2.55 | 1.14 | 1.00 | 1.53 | 1.56 | 5.13% | |
| P/NAPS | 0.26 | 0.26 | 0.28 | 0.25 | 0.24 | 0.33 | 0.32 | 0.30 | 0.35 | 0.43 | 0.32 | 0.34 | -2.13% | |
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
43 people like this. Showing 50 of 46,585 comments
why property division losing so much money when others are doing well
Excuse coming.... all market condition issue not bad management....
3 weeks ago
same excuse, next year will be hard to know, Russia, middle east etc.
what rubbish
3 weeks ago
yet another question on massive cash pile... how can the board say they need over 1 billion for working capital and possible investment. all under control of thong
3 weeks ago
question asked now on why independent directors are now asking for cash to be returned.
Board says shareholders should be happy with 3% return
3 weeks ago
again talking all about long term investment even though most investment are failing.
3 weeks ago
Now talking about inveting, no longer startups. now more mature companies... they seem to travel everywhere at shareholder expense looking at investment
3 weeks ago
another question. if 2025 so challenging and why you will not give cash back then why you are support a subsidiary like millennium expanding
3 weeks ago
avoided even bringing up independent directors.
expect nothing from insas going forward.
Only option IF thong takes private. if not INSAS next 20 years same as last 20 years going nowhere....
3 weeks ago
Finished. same as every year, thong well paid loyalists avoid answering questions and same repeated answers. very diddapointing
3 weeks ago
he might be dreaming to pay 300m only can take it private and can have 100% control of cash ~400m now. You think still in 196X/7X meh.
3 weeks ago
Typical Cina old buzzard...like Hexza fuddy duddy chairman...treat shareholders' monies as his own.
3 weeks ago
Tong K O is totally totally unhappy with Insas Majority shareholders. Their Integrity and competency called into question?
If it is soo cheap, TKO may buy over the company?
Source : theedge weekly.
2 weeks ago
Dow Jones
Dow Jones Industrial Average
44,401.93
-240.59
0.53%
Nasdaq
NASDAQ Composite
19,736.69
-123.08
0.61%
2 weeks ago
Hehe what everyone knows. Even the AGM they all looked incompetent. They now sell more inari shares like every quarter and to cover losses due to incompetence. I am sure they all get big bonus even though just a scam
1 week ago
Insas sell more inari shares, means main businesses and subsidiaries badly managed losing money like always
1 week ago
Ocbc:
Tong likely accumulate quitely
17/12/2024 2:33 PM
?
Mo dramas if Tong buying secretly…
Enjoying popcorns and watching dramas…
1 week ago
Everyone has given up on insas as per the boards plan with thong . A complete abuse of power and share manipulation but hey bursa does not care
6 days ago
How did Tong abuse his power without being charged ..? Can learn from him😆
6 days ago
Insas is selling below it net cash and below its holding in Inari alone.
So if you find such undervalued stock just buy bit by bit.
6 days ago
Sslee Sir , I suggest you to buy Kapchai stok = ASB. People said it is Pmx frens stok bohhh.
6 days ago
If insas = undervalued, WHY EPF doesn’t want to buy Insas to keep leh???
EPF must be sto-0pid to turn a blind eye at “undervalued “ insas???
6 days ago
Because Thong who controls the useless board will do nothing. If you invest in insas everyone knows you are trapped unless the old man does something and the chances of that are little. That is why no one big will ever invest in insas. Same reason it is so undervalued as the real value will only come if something changes and at the moment and for many years does not happen
4 days ago
Watch out this date
INSAS BERHAD - WARRANTS 2021/2026 MAIN : Finance
Type: Warrants
Listing Date: Mar 05, 2021
Maturity Date: Feb 28, 2026
Issue Size: 331,510,380
Exercise Price: MYR 0.90
Ratio: 1:1
4 days ago
And last time what happened, thong let all the warrants expire. It will happen again.
4 days ago
The last time because of market meltdown due to covid-19 lockdown.
This time round will be Thong and PAC last chance to increase their holding from 32.96% to over 50%.
Any thing below 90 sen, I will collect more.
4 days ago
“Tatooine > And last time what happened, thong let all the warrants expire. It will happen again.”
It has nothing due to last time; it is the Exercise Price vs Price at Maturity Date. Below is the data:‐
Insas-WC, price as at 20 Dec. 2024: MYR0.14
Maturity Date: 28-Feb-2026
Issue Size: 331,409,290
Exercise Price: MYR 0.90
Ratio: 1:1
Underlying Stock INSAS, price as at 20 Dec. 2024: MYR 0.91
Intrinsic Value: 0.01 (7%)
Time Value: 0.13 (93%)
Premium: 0.13 (14.28%)
Gearing: 6.50
If the Intrinsic Value is negative, might as well collect from the market and let the Warrant Expired..for a Happy Trading and TradeAtYourOwnRisk
4 days ago
It’s still not undervalued now.
Better put your mani in FD to get interest than buying Insas now!
The contrarian also not here anymore zzzz
3 days ago
I suggest you all buy Genm now = very very undervalued.
ASB kapchai stok also very undervalued now…
3 days ago
Post a Comment
Featured Posts
Latest Videos
MQ Trading Signals
Time
Signal
Duration
Type
2024-12-26 10:50:00
EMA 5
10 Mins
SELL
2024-12-26 10:15:00
EMA 5
5 Mins
SELL
2024-12-26 10:10:00
TURTLE SYSTEM 20
10 Mins
SELL
2024-12-26 10:10:00
TURTLE SYSTEM 55
10 Mins
SELL
2024-12-26 10:10:00
ADX
5 Mins
SELL
Apps
Top Articles
1
Mercury Securities Research
2
3
4
THE INVESTMENT APPROACH OF CALVIN TAN
5
THE INVESTMENT APPROACH OF CALVIN TAN
6
Good Articles to Share
Nippon Steel's US Steel takeover plan has support in steelmaking areas, executive says
7
Good Articles to Share
This is going to be a 'battle on Capitol Hill,' economist warns
8
Koon Yew Yin's Blog
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Tatooine
omesti suppose to release financial results today
3 weeks ago