Highlights

[INSAS] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 49,583 78,221 78,108 111,552 68,500 87,333 57,391 -2.41%
  YoY % -36.61% 0.14% -29.98% 62.85% -21.56% 52.17% -
  Horiz. % 86.40% 136.29% 136.10% 194.37% 119.36% 152.17% 100.00%
PBT 20,065 23,269 9,215 36,962 39,877 33,212 34,839 -8.78%
  YoY % -13.77% 152.51% -75.07% -7.31% 20.07% -4.67% -
  Horiz. % 57.59% 66.79% 26.45% 106.09% 114.46% 95.33% 100.00%
Tax -2,881 -5,303 -2,215 -2,105 -3,715 -590 -5,675 -10.67%
  YoY % 45.67% -139.41% -5.23% 43.34% -529.66% 89.60% -
  Horiz. % 50.77% 93.44% 39.03% 37.09% 65.46% 10.40% 100.00%
NP 17,184 17,966 7,000 34,857 36,162 32,622 29,164 -8.43%
  YoY % -4.35% 156.66% -79.92% -3.61% 10.85% 11.86% -
  Horiz. % 58.92% 61.60% 24.00% 119.52% 124.00% 111.86% 100.00%
NP to SH 17,269 17,948 6,938 34,791 36,488 32,442 29,395 -8.48%
  YoY % -3.78% 158.69% -80.06% -4.65% 12.47% 10.37% -
  Horiz. % 58.75% 61.06% 23.60% 118.36% 124.13% 110.37% 100.00%
Tax Rate 14.36 % 22.79 % 24.04 % 5.70 % 9.32 % 1.78 % 16.29 % -2.08%
  YoY % -36.99% -5.20% 321.75% -38.84% 423.60% -89.07% -
  Horiz. % 88.15% 139.90% 147.58% 34.99% 57.21% 10.93% 100.00%
Total Cost 32,399 60,255 71,108 76,695 32,338 54,711 28,227 2.32%
  YoY % -46.23% -15.26% -7.28% 137.17% -40.89% 93.83% -
  Horiz. % 114.78% 213.47% 251.91% 271.71% 114.56% 193.83% 100.00%
Net Worth 1,750,354 1,737,078 1,650,887 1,551,436 1,353,672 660,295 665,123 17.48%
  YoY % 0.76% 5.22% 6.41% 14.61% 105.01% -0.73% -
  Horiz. % 263.16% 261.17% 248.21% 233.26% 203.52% 99.27% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,750,354 1,737,078 1,650,887 1,551,436 1,353,672 660,295 665,123 17.48%
  YoY % 0.76% 5.22% 6.41% 14.61% 105.01% -0.73% -
  Horiz. % 263.16% 261.17% 248.21% 233.26% 203.52% 99.27% 100.00%
NOSH 663,013 663,007 663,007 663,007 663,564 660,295 665,123 -0.05%
  YoY % 0.00% 0.00% 0.00% -0.08% 0.50% -0.73% -
  Horiz. % 99.68% 99.68% 99.68% 99.68% 99.77% 99.27% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 34.66 % 22.97 % 8.96 % 31.25 % 52.79 % 37.35 % 50.82 % -6.17%
  YoY % 50.89% 156.36% -71.33% -40.80% 41.34% -26.51% -
  Horiz. % 68.20% 45.20% 17.63% 61.49% 103.88% 73.49% 100.00%
ROE 0.99 % 1.03 % 0.42 % 2.24 % 2.70 % 4.91 % 4.42 % -22.05%
  YoY % -3.88% 145.24% -81.25% -17.04% -45.01% 11.09% -
  Horiz. % 22.40% 23.30% 9.50% 50.68% 61.09% 111.09% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.48 11.80 11.78 16.83 10.32 13.23 8.63 -2.35%
  YoY % -36.61% 0.17% -30.01% 63.08% -22.00% 53.30% -
  Horiz. % 86.67% 136.73% 136.50% 195.02% 119.58% 153.30% 100.00%
EPS 2.60 2.71 1.04 5.24 5.50 4.91 4.42 -8.46%
  YoY % -4.06% 160.58% -80.15% -4.73% 12.02% 11.09% -
  Horiz. % 58.82% 61.31% 23.53% 118.55% 124.43% 111.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6400 2.6200 2.4900 2.3400 2.0400 1.0000 1.0000 17.54%
  YoY % 0.76% 5.22% 6.41% 14.71% 104.00% 0.00% -
  Horiz. % 264.00% 262.00% 249.00% 234.00% 204.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.15 11.28 11.27 16.09 9.88 12.60 8.28 -2.41%
  YoY % -36.61% 0.09% -29.96% 62.85% -21.59% 52.17% -
  Horiz. % 86.35% 136.23% 136.11% 194.32% 119.32% 152.17% 100.00%
EPS 2.49 2.59 1.00 5.02 5.26 4.68 4.24 -8.48%
  YoY % -3.86% 159.00% -80.08% -4.56% 12.39% 10.38% -
  Horiz. % 58.73% 61.08% 23.58% 118.40% 124.06% 110.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.5245 2.5053 2.3810 2.2376 1.9524 0.9523 0.9593 17.48%
  YoY % 0.77% 5.22% 6.41% 14.61% 105.02% -0.73% -
  Horiz. % 263.16% 261.16% 248.20% 233.25% 203.52% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6400 0.7550 0.8750 1.0700 0.6450 0.8200 1.1900 -
P/RPS 8.56 6.40 7.43 6.36 6.25 6.20 13.79 -7.63%
  YoY % 33.75% -13.86% 16.82% 1.76% 0.81% -55.04% -
  Horiz. % 62.07% 46.41% 53.88% 46.12% 45.32% 44.96% 100.00%
P/EPS 24.57 27.89 83.62 20.39 11.73 16.69 26.93 -1.52%
  YoY % -11.90% -66.65% 310.10% 73.83% -29.72% -38.02% -
  Horiz. % 91.24% 103.56% 310.51% 75.71% 43.56% 61.98% 100.00%
EY 4.07 3.59 1.20 4.90 8.53 5.99 3.71 1.55%
  YoY % 13.37% 199.17% -75.51% -42.56% 42.40% 61.46% -
  Horiz. % 109.70% 96.77% 32.35% 132.08% 229.92% 161.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.29 0.35 0.46 0.32 0.82 1.19 -23.40%
  YoY % -17.24% -17.14% -23.91% 43.75% -60.98% -31.09% -
  Horiz. % 20.17% 24.37% 29.41% 38.66% 26.89% 68.91% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 25/08/16 17/08/15 26/08/14 -
Price 0.8550 0.7850 0.8750 1.0000 0.6550 0.6400 1.2700 -
P/RPS 11.43 6.65 7.43 5.94 6.35 4.84 14.72 -4.12%
  YoY % 71.88% -10.50% 25.08% -6.46% 31.20% -67.12% -
  Horiz. % 77.65% 45.18% 50.48% 40.35% 43.14% 32.88% 100.00%
P/EPS 32.83 29.00 83.62 19.06 11.91 13.03 28.74 2.24%
  YoY % 13.21% -65.32% 338.72% 60.03% -8.60% -54.66% -
  Horiz. % 114.23% 100.90% 290.95% 66.32% 41.44% 45.34% 100.00%
EY 3.05 3.45 1.20 5.25 8.40 7.68 3.48 -2.17%
  YoY % -11.59% 187.50% -77.14% -37.50% 9.37% 120.69% -
  Horiz. % 87.64% 99.14% 34.48% 150.86% 241.38% 220.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.30 0.35 0.43 0.32 0.64 1.27 -20.51%
  YoY % 6.67% -14.29% -18.60% 34.38% -50.00% -49.61% -
  Horiz. % 25.20% 23.62% 27.56% 33.86% 25.20% 50.39% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS