[INSAS] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -40.8%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 406,802 425,958 359,558 284,460 276,520 292,172 306,328 20.88%
PBT 98,911 87,598 70,690 100,952 171,151 181,749 207,654 -39.09%
Tax -6,428 -7,784 -8,622 -6,136 -10,467 -6,389 -6,052 4.11%
NP 92,483 79,814 62,068 94,816 160,684 175,360 201,602 -40.60%
-
NP to SH 91,129 78,249 61,142 94,956 160,404 174,678 200,646 -40.99%
-
Tax Rate 6.50% 8.89% 12.20% 6.08% 6.12% 3.52% 2.91% -
Total Cost 314,319 346,144 297,490 189,644 115,836 116,812 104,726 108.48%
-
Net Worth 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 7.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,635 8,871 13,320 26,598 6,655 8,875 13,314 -37.22%
Div Payout % 7.28% 11.34% 21.79% 28.01% 4.15% 5.08% 6.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 7.43%
NOSH 663,527 665,385 666,034 664,957 665,582 665,696 665,713 -0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.73% 18.74% 17.26% 33.33% 58.11% 60.02% 65.81% -
ROE 7.19% 6.19% 5.04% 7.93% 13.39% 14.82% 17.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.31 64.02 53.98 42.78 41.55 43.89 46.02 21.13%
EPS 13.73 11.76 9.18 14.28 24.10 26.24 30.14 -40.88%
DPS 1.00 1.33 2.00 4.00 1.00 1.33 2.00 -37.08%
NAPS 1.91 1.90 1.82 1.80 1.80 1.77 1.71 7.67%
Adjusted Per Share Value based on latest NOSH - 664,957
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.66 61.43 51.85 41.02 39.88 42.13 44.18 20.86%
EPS 13.14 11.28 8.82 13.69 23.13 25.19 28.94 -41.01%
DPS 0.96 1.28 1.92 3.84 0.96 1.28 1.92 -37.08%
NAPS 1.8276 1.8231 1.7481 1.7261 1.7277 1.6992 1.6416 7.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.88 0.795 1.23 1.19 1.25 0.875 -
P/RPS 1.34 1.37 1.47 2.88 2.86 2.85 1.90 -20.81%
P/EPS 5.97 7.48 8.66 8.61 4.94 4.76 2.90 62.04%
EY 16.75 13.36 11.55 11.61 20.25 20.99 34.45 -38.24%
DY 1.22 1.52 2.52 3.25 0.84 1.07 2.29 -34.35%
P/NAPS 0.43 0.46 0.44 0.68 0.66 0.71 0.51 -10.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 -
Price 0.64 0.965 0.90 1.15 1.27 1.22 0.905 -
P/RPS 1.04 1.51 1.67 2.69 3.06 2.78 1.97 -34.75%
P/EPS 4.66 8.21 9.80 8.05 5.27 4.65 3.00 34.23%
EY 21.46 12.19 10.20 12.42 18.98 21.51 33.30 -25.45%
DY 1.56 1.38 2.22 3.48 0.79 1.09 2.21 -20.77%
P/NAPS 0.34 0.51 0.49 0.64 0.71 0.69 0.53 -25.67%

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