[INSAS] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -33.15%
YoY- 392.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 292,172 306,328 289,976 297,324 278,470 222,662 254,556 9.63%
PBT 181,749 207,654 246,188 62,600 96,337 123,704 120,828 31.31%
Tax -6,389 -6,052 -7,488 1,868 -3,276 -2,618 -68 1972.45%
NP 175,360 201,602 238,700 64,468 93,061 121,086 120,760 28.26%
-
NP to SH 174,678 200,646 237,600 62,041 92,801 121,444 121,200 27.62%
-
Tax Rate 3.52% 2.91% 3.04% -2.98% 3.40% 2.12% 0.06% -
Total Cost 116,812 104,726 51,276 232,856 185,409 101,576 133,796 -8.66%
-
Net Worth 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 12.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,875 13,314 26,786 8,831 11,769 17,699 35,890 -60.63%
Div Payout % 5.08% 6.64% 11.27% 14.23% 12.68% 14.57% 29.61% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 12.54%
NOSH 665,696 665,713 669,673 679,342 679,034 680,739 690,205 -2.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 60.02% 65.81% 82.32% 21.68% 33.42% 54.38% 47.44% -
ROE 14.82% 17.63% 21.77% 5.93% 9.05% 11.89% 12.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.89 46.02 43.30 43.77 41.01 32.71 36.88 12.31%
EPS 26.24 30.14 35.48 9.14 13.67 17.84 17.56 30.73%
DPS 1.33 2.00 4.00 1.30 1.73 2.60 5.20 -59.74%
NAPS 1.77 1.71 1.63 1.54 1.51 1.50 1.43 15.29%
Adjusted Per Share Value based on latest NOSH - 676,517
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.13 44.18 41.82 42.88 40.16 32.11 36.71 9.62%
EPS 25.19 28.94 34.26 8.95 13.38 17.51 17.48 27.61%
DPS 1.28 1.92 3.86 1.27 1.70 2.55 5.18 -60.65%
NAPS 1.6992 1.6416 1.5741 1.5087 1.4786 1.4725 1.4233 12.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.875 0.545 0.50 0.425 0.44 0.41 -
P/RPS 2.85 1.90 1.26 1.14 1.04 1.35 1.11 87.61%
P/EPS 4.76 2.90 1.54 5.47 3.11 2.47 2.33 61.07%
EY 20.99 34.45 65.10 18.27 32.16 40.55 42.83 -37.86%
DY 1.07 2.29 7.34 2.60 4.08 5.91 12.68 -80.79%
P/NAPS 0.71 0.51 0.33 0.32 0.28 0.29 0.29 81.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 -
Price 1.22 0.905 0.945 0.505 0.52 0.41 0.41 -
P/RPS 2.78 1.97 2.18 1.15 1.27 1.25 1.11 84.52%
P/EPS 4.65 3.00 2.66 5.53 3.80 2.30 2.33 58.57%
EY 21.51 33.30 37.54 18.08 26.28 43.51 42.83 -36.84%
DY 1.09 2.21 4.23 2.57 3.33 6.34 12.68 -80.55%
P/NAPS 0.69 0.53 0.58 0.33 0.34 0.27 0.29 78.31%

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
Be the first to like this. Showing 0 of 0 comments
Post a Comment