INSAS | INSAS BERHAD [NS]

6
1.18 (-3.28%)

T-O (am): 1.23 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

INSAS | INSAS BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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 18.16 sen
Trailing PE (Sector Median: 16.0) 6.5
PEG 6.5
Altman Z 1.5
Beaver 0.088
Current Ratio 6.1
Debt-Equity (DE) Ratio 0.21
FCF Yield 5.48 %
Revenue QoQ 12.41 %
Revenue YoY -23.16%
Profit QoQ -40.67 %
Profit YoY 19.01 %
Profit Margin (Sector Median: 9.7) 62.2 %
ROE (ROIC: 4.94) 5.0 %
Dividend Per Share (DPS) 2.5 sen
Dividend Yield (DY) 2.12 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.0)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 9.7)
ROE (ROIC: 5.37)
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) 3.56
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 19.77
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' WONG GIAN KUI added 250000.0 units announced on 02 Feb 2021 at ~RM0.98

Summary


Market Cap: 818 M.

Number of Shares: 693 M.

Adjusted Float: 100%.

Stock highly correlated with

SUNWAY (91%)

KSENG (90%)

KSL (90%)

MSM (90%)

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] 0.38 0.9 7.08% 28-Feb-2026

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
UOB Kay Hian Pte Ltd 0.63% 5.15
Tan Teng Heng 0.62% 5.07
Chee Sai Mun 0.58% 4.75
Tee Tiam Hock 0.5% 4.09
Ong Ah How @ Ong Beng Hwa 0.48% 3.93
Fong Loong Tuck 0.47% 3.85
Philip A/L K.O. Kunjappy 0.44% 3.6
Standard Chartered Bank Malaysia Berhad 0.4% 3.27
Teo Siew Lai 0.4% 3.27
Low Chu Mooi 0.39% 3.19
Dimensional Emerging Markets Value Fund 0.38% 3.11
Ong Yoong Nyock 0.38% 3.11
Phoon Kin Seng 0.38% 3.11
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.