INSAS | INSAS BERHAD [NS]
1.03 (-0.96%)
T-O (am): 0.000 (08:59:00)
T-O (pm): 1.02 (14:29:00)
Last updated: 12:18
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 50.00 | 28.38 | 23.92 | 47.9% | 0.00 | 3.61 | 4.6% | 12.9% | 21.0% | 49.9% | ||||||||
| 22 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 47.80 | 25.40 | 19.77 | 41.4% | 2.50 | 2.98 | 12.4% | 23.2% | 40.7% | 19.0% | ||||||||
| 30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 42.53 | 37.95 | 33.33 | 78.4% | 0.00 | 5.02 | 22.2% | 13.9% | 33.0% | 73.9% | ||||||||
| 25 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 54.70 | 25.83 | 25.05 | 45.8% | 0.00 | 3.78 | 4.7% | 30.8% | 47.5% | 27.5% | ||||||||
| 24 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 57.40 | 51.13 | 47.75 | 83.2% | 0.00 | 7.20 | 7.8% | 6.1% | 187.4% | 83.2% | ||||||||
| 24 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 62.22 | 19.80 | 16.61 | 26.7% | 2.50 | 2.51 | 26.0% | 2.9% | 87.0% | 37.8% | ||||||||
| 25 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 49.39 | 135.62 | 127.74 | 258.6% | 0.00 | 19.27 | 18.1% | 11.6% | 269.9% | 349.0% | ||||||||
| 23 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 41.81 | 35.13 | 34.54 | 82.6% | 0.00 | 5.21 | 31.6% | 48.1% | 32.5% | 50.5% | ||||||||
| 24 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 61.13 | 28.29 | 26.07 | 42.6% | 0.00 | 3.93 | 4.6% | 62.3% | 2.4% | 68.3% | ||||||||
| 23 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 64.06 | 30.63 | 26.71 | 41.7% | 2.50 | 4.03 | 44.8% | 17.9% | 6.1% | 59.1% | ||||||||
| 26 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 44.24 | 28.86 | 28.45 | 64.3% | 0.00 | 4.29 | 45.1% | 10.8% | 59.2% | 64.7% | ||||||||
| 27 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 80.64 | 73.49 | 69.72 | 86.5% | 0.00 | 10.52 | 114.1% | 28.7% | 15.2% | 235.4% | ||||||||
| 24 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 37.66 | 86.49 | 82.22 | 218.3% | 0.00 | 12.40 | 30.7% | 18.2% | 25.9% | 163.5% | ||||||||
| 24 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 54.33 | 72.54 | 65.31 | 120.2% | 2.00 | 9.85 | 9.6% | 38.7% | 278.2% | 265.8% | ||||||||
| 27 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 49.58 | 20.07 | 17.27 | 34.8% | 0.00 | 2.60 | 20.9% | 36.6% | 133.5% | 3.8% | ||||||||
| 21 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 62.64 | -49.69 | -51.48 | -82.2% | 0.00 | -7.76 | 36.0% | 68.8% | 265.0% | 280.4% | ||||||||
| 25 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 46.06 | 33.53 | 31.21 | 67.8% | 0.00 | 4.71 | 17.6% | 18.0% | 74.8% | 257.4% | ||||||||
| 26 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 39.18 | 21.28 | 17.86 | 45.6% | 2.00 | 2.69 | 49.9% | 3.7% | 0.5% | 33.0% | ||||||||
| 28 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 78.22 | 23.27 | 17.95 | 22.9% | 0.00 | 2.71 | 110.7% | 0.1% | 37.1% | 158.7% | ||||||||
| 23 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 37.12 | 30.64 | 28.54 | 76.9% | 0.00 | 4.31 | 33.9% | 51.5% | 226.9% | 259.9% | ||||||||
| 21 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 56.15 | 10.67 | 8.73 | 15.6% | 0.00 | 1.31 | 38.0% | 40.2% | 67.2% | 75.9% | ||||||||
| 26 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 40.69 | 28.79 | 26.63 | 65.5% | 2.00 | 4.02 | 47.9% | 56.1% | 283.9% | 32.5% | ||||||||
| 28 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 78.11 | 9.21 | 6.94 | 8.9% | 0.00 | 1.04 | 2.2% | 30.0% | 12.5% | 80.1% | ||||||||
| 22 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 76.46 | 10.70 | 7.93 | 10.4% | 0.00 | 1.20 | 18.6% | 32.8% | 78.1% | 88.0% | ||||||||
| 27 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 93.94 | 39.08 | 36.17 | 38.5% | 0.00 | 5.46 | 1.3% | 32.9% | 8.4% | 69.8% | ||||||||
| 21 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 92.74 | 41.83 | 39.48 | 42.6% | 1.00 | 5.95 | 16.9% | 78.8% | 13.5% | 32.6% | ||||||||
| 22 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 111.55 | 36.96 | 34.79 | 31.2% | 0.00 | 5.24 | 2.0% | 62.1% | 47.5% | 4.2% | ||||||||
| 24 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 113.84 | 68.00 | 66.20 | 58.2% | 0.00 | 9.99 | 61.0% | 34.4% | 210.7% | 256.4% | ||||||||
| 23 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 70.68 | 22.70 | 21.31 | 30.1% | 0.00 | 3.21 | 36.3% | 2.2% | 63.6% | 58.5% | ||||||||
| 23 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 51.87 | 61.70 | 58.59 | 113.0% | 1.00 | 8.84 | 24.6% | 9.7% | 61.4% | 301.9% | ||||||||
| 25 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 68.83 | 39.88 | 36.30 | 52.7% | 0.00 | 5.47 | 18.7% | 26.2% | 95.4% | 8.4% | ||||||||
| 26 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 84.67 | 20.53 | 18.58 | 21.9% | 0.00 | 2.81 | 17.2% | 39.4% | 63.8% | 33.9% | ||||||||
| 26 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 72.24 | 53.41 | 51.33 | 71.0% | 0.00 | 7.74 | 52.7% | 33.5% | 276.9% | 651.3% | ||||||||
| 26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 47.31 | -25.73 | -29.02 | -61.4% | 1.00 | -4.38 | 49.3% | 33.5% | 186.7% | 222.2% | ||||||||
| 17 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 93.29 | 34.56 | 33.48 | 35.9% | 0.00 | 5.07 | 33.2% | 46.5% | 19.1% | 3.6% | ||||||||
| 15 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 139.69 | 30.35 | 28.12 | 20.1% | 0.00 | 4.23 | 28.6% | 111.8% | 311.5% | 8.4% | ||||||||
| 27 Feb 15 | 31/12/14 | 2 | 30/06/15 | 108.66 | 10.11 | 6.83 | 6.3% | 0.00 | 1.02 | 52.8% | 34.7% | 71.2% | 83.3% |
Historical Dividends
Financial Ratios
| EPS | 14.72 sen |
| Trailing PE (Sector Median: 15.5) | 7.0 |
| PEG | 7.0 |
| Altman Z | 1.5 |
| Beaver | 0.069 |
| Current Ratio | 5.23 |
| Debt-Equity (DE) Ratio | 0.23 |
| FCF Yield | 5.09 % |
| Revenue QoQ | 4.6 % |
| Revenue YoY | -12.88% |
| Profit QoQ | 20.99 % |
| Profit YoY | -49.9 % |
| Profit Margin (Sector Median: 9.3) | 52.34 % |
| ROE (ROIC: 3.99) | 4.04 % |
| Dividend Per Share (DPS) | 2.5 sen |
| Dividend Yield (DY) | 2.43 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 9.3) | |
| ROE (ROIC: 3.99) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 3.57 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 23.92 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 9.06 |
| Expected Revenue (M) | 13.71 |
| Expected Growth (%) | -22.0 |
Directors Share Purchases (Beta)
DATO' WONG GIAN KUI added 250000.0 units announced on 02 Feb 2021 at ~RM0.98
Summary
Market Cap: 714 M.
Number of Shares: 693 M.
Adjusted Float: 100%.
Stock highly correlated with
PBA (93%)
BJLAND (92%)
KSENG (92%)
YTLPOWR (92%)
Insas Berhad, an investment holding company, is engaged in diversified businesses in Malaysia and internationally. The company is involved in financial services, and credit and leasing businesses that engage in stock broking and dealing in securities; credit and leasing, and granting loans and other related financing activities; providing share registration and management services; and offering nominee agent services. It is also involved in property investment and development operations, which comprise property holding and investment, project management, and property management and development. In addition, the company is engaged in the retail and trade of high fashion wear, leather goods, and other lifestyle-related products; provision of wine products; operation of food and beverages outlets; and provision of car rental services. Further, it designs, manufactures, distributes, and sells smartcards, and semi-conductor products and equipment; produces wireless microwave telecommunication products, and wireless broadcast cards; provides electronic manufacturing services; manufactures and distributes computer peripherals; designs and develops software and Web applications, and provides communication and networking services;It offers sales and services for mobile wireless and fixed line broadband solutions and devices and related peripherals; provides voice call, data, and multimedia products and services; offers secure payment gateway services for e-commerce community; and provides multimedia and electronic products, and IT consultancy services. Additionally, the company also operates as a computer hardware dealer, as well as provides computer hardware maintenance services. The company was formerly known as Paper Products (Malaya) Berhad and changed its name to Insas Berhad in October 1987. Insas Berhad was incorporated in 1961 and is based in Kuala Lumpur, Malaysia.
Sectors: Consumer Products, Stock Brokers, Other Financials, Financial Services
Code: 3379
Website: http://www.insas.net/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| INSAS-WC [NS] | 0.225 | 0.9 | 9.22% | 28-Feb-2026 |
Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| UOB Kay Hian Pte Ltd | 0.63% | 4.5 |
| Tan Teng Heng | 0.62% | 4.43 |
| Chee Sai Mun | 0.58% | 4.14 |
| Tee Tiam Hock | 0.5% | 3.57 |
| Ong Ah How @ Ong Beng Hwa | 0.48% | 3.43 |
| Fong Loong Tuck | 0.47% | 3.36 |
| Dato' Wong Gian Kui | 0.46% | 3.29 |
| Philip A/L K.O. Kunjappy | 0.44% | 3.14 |
| Standard Chartered Bank Malaysia Berhad | 0.4% | 2.86 |
| Teo Siew Lai | 0.4% | 2.86 |
| Low Chu Mooi | 0.39% | 2.79 |
| Dimensional Emerging Markets Value Fund | 0.38% | 2.71 |
| Ong Yoong Nyock | 0.38% | 2.71 |
| Phoon Kin Seng | 0.38% | 2.71 |