Highlights

[INSAS] QoQ Quarter Result on 2020-06-30 [#4]

Stock [INSAS]: INSAS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     133.54%    YoY -     -3.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 49,583 62,641 46,056 39,179 78,221 37,121 56,147 -7.96%
  QoQ % -20.85% 36.01% 17.55% -49.91% 110.72% -33.89% -
  Horiz. % 88.31% 111.57% 82.03% 69.78% 139.31% 66.11% 100.00%
PBT 20,065 -49,685 33,530 21,283 23,269 30,643 10,668 52.43%
  QoQ % 140.38% -248.18% 57.54% -8.53% -24.06% 187.24% -
  Horiz. % 188.09% -465.74% 314.30% 199.50% 218.12% 287.24% 100.00%
Tax -2,881 -1,808 -2,095 -3,390 -5,303 -1,998 -1,765 38.67%
  QoQ % -59.35% 13.70% 38.20% 36.07% -165.42% -13.20% -
  Horiz. % 163.23% 102.44% 118.70% 192.07% 300.45% 113.20% 100.00%
NP 17,184 -51,493 31,435 17,893 17,966 28,645 8,903 55.08%
  QoQ % 133.37% -263.81% 75.68% -0.41% -37.28% 221.75% -
  Horiz. % 193.01% -578.38% 353.08% 200.98% 201.80% 321.75% 100.00%
NP to SH 17,269 -51,484 31,207 17,857 17,948 28,543 8,732 57.62%
  QoQ % 133.54% -264.98% 74.76% -0.51% -37.12% 226.88% -
  Horiz. % 197.77% -589.60% 357.39% 204.50% 205.54% 326.88% 100.00%
Tax Rate 14.36 % - % 6.25 % 15.93 % 22.79 % 6.52 % 16.54 % -9.00%
  QoQ % 0.00% 0.00% -60.77% -30.10% 249.54% -60.58% -
  Horiz. % 86.82% 0.00% 37.79% 96.31% 137.79% 39.42% 100.00%
Total Cost 32,399 114,134 14,621 21,286 60,255 8,476 47,244 -22.25%
  QoQ % -71.61% 680.62% -31.31% -64.67% 610.89% -82.06% -
  Horiz. % 68.58% 241.58% 30.95% 45.06% 127.54% 17.94% 100.00%
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
  QoQ % 0.76% -2.24% 1.13% 1.15% 1.16% 1.97% -
  Horiz. % 103.94% 103.15% 105.51% 104.33% 103.15% 101.97% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 13,260 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 74.26 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
  QoQ % 0.76% -2.24% 1.13% 1.15% 1.16% 1.97% -
  Horiz. % 103.94% 103.15% 105.51% 104.33% 103.15% 101.97% 100.00%
NOSH 663,013 663,013 663,007 663,007 663,007 663,007 663,007 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 34.66 % -82.20 % 68.25 % 45.67 % 22.97 % 77.17 % 15.86 % 68.48%
  QoQ % 142.17% -220.44% 49.44% 98.82% -70.23% 386.57% -
  Horiz. % 218.54% -518.28% 430.33% 287.96% 144.83% 486.57% 100.00%
ROE 0.99 % -2.96 % 1.76 % 1.02 % 1.03 % 1.66 % 0.52 % 53.67%
  QoQ % 133.45% -268.18% 72.55% -0.97% -37.95% 219.23% -
  Horiz. % 190.38% -569.23% 338.46% 196.15% 198.08% 319.23% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.48 9.45 6.95 5.91 11.80 5.60 8.47 -7.96%
  QoQ % -20.85% 35.97% 17.60% -49.92% 110.71% -33.88% -
  Horiz. % 88.31% 111.57% 82.05% 69.78% 139.32% 66.12% 100.00%
EPS 2.60 -7.76 4.71 2.69 2.71 4.31 1.31 58.00%
  QoQ % 133.51% -264.76% 75.09% -0.74% -37.12% 229.01% -
  Horiz. % 198.47% -592.37% 359.54% 205.34% 206.87% 329.01% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.6400 2.6200 2.6800 2.6500 2.6200 2.5900 2.5400 2.61%
  QoQ % 0.76% -2.24% 1.13% 1.15% 1.16% 1.97% -
  Horiz. % 103.94% 103.15% 105.51% 104.33% 103.15% 101.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.15 9.03 6.64 5.65 11.28 5.35 8.10 -7.99%
  QoQ % -20.82% 35.99% 17.52% -49.91% 110.84% -33.95% -
  Horiz. % 88.27% 111.48% 81.98% 69.75% 139.26% 66.05% 100.00%
EPS 2.49 -7.43 4.50 2.58 2.59 4.12 1.26 57.54%
  QoQ % 133.51% -265.11% 74.42% -0.39% -37.14% 226.98% -
  Horiz. % 197.62% -589.68% 357.14% 204.76% 205.56% 326.98% 100.00%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.5245 2.5054 2.5627 2.5340 2.5053 2.4767 2.4288 2.61%
  QoQ % 0.76% -2.24% 1.13% 1.15% 1.15% 1.97% -
  Horiz. % 103.94% 103.15% 105.51% 104.33% 103.15% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.6400 0.4900 0.8150 0.8200 0.7550 0.7600 0.6750 -
P/RPS 8.56 5.19 11.73 13.88 6.40 13.57 7.97 4.88%
  QoQ % 64.93% -55.75% -15.49% 116.87% -52.84% 70.26% -
  Horiz. % 107.40% 65.12% 147.18% 174.15% 80.30% 170.26% 100.00%
P/EPS 24.57 -6.31 17.32 30.45 27.89 17.65 51.25 -38.77%
  QoQ % 489.38% -136.43% -43.12% 9.18% 58.02% -65.56% -
  Horiz. % 47.94% -12.31% 33.80% 59.41% 54.42% 34.44% 100.00%
EY 4.07 -15.85 5.78 3.28 3.59 5.66 1.95 63.39%
  QoQ % 125.68% -374.22% 76.22% -8.64% -36.57% 190.26% -
  Horiz. % 208.72% -812.82% 296.41% 168.21% 184.10% 290.26% 100.00%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.24 0.19 0.30 0.31 0.29 0.29 0.27 -7.56%
  QoQ % 26.32% -36.67% -3.23% 6.90% 0.00% 7.41% -
  Horiz. % 88.89% 70.37% 111.11% 114.81% 107.41% 107.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 0.8550 0.6400 0.8450 0.8450 0.7850 0.7000 0.8500 -
P/RPS 11.43 6.77 12.16 14.30 6.65 12.50 10.04 9.04%
  QoQ % 68.83% -44.33% -14.97% 115.04% -46.80% 24.50% -
  Horiz. % 113.84% 67.43% 121.12% 142.43% 66.24% 124.50% 100.00%
P/EPS 32.83 -8.24 17.95 31.37 29.00 16.26 64.54 -36.30%
  QoQ % 498.42% -145.91% -42.78% 8.17% 78.35% -74.81% -
  Horiz. % 50.87% -12.77% 27.81% 48.61% 44.93% 25.19% 100.00%
EY 3.05 -12.13 5.57 3.19 3.45 6.15 1.55 57.09%
  QoQ % 125.14% -317.77% 74.61% -7.54% -43.90% 296.77% -
  Horiz. % 196.77% -782.58% 359.35% 205.81% 222.58% 396.77% 100.00%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.32 0.24 0.32 0.32 0.30 0.27 0.33 -2.03%
  QoQ % 33.33% -25.00% 0.00% 6.67% 11.11% -18.18% -
  Horiz. % 96.97% 72.73% 96.97% 96.97% 90.91% 81.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

465  186  583  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 LUSTER 0.175+0.005 
 KANGER 0.1750.00 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.61+0.03 
 ESCERAM 0.645+0.005 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS