[INSAS] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -34.74%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 303,460 423,287 402,021 405,096 331,592 241,865 221,336 23.39%
PBT 109,176 61,024 66,062 94,668 143,596 61,133 44,804 80.98%
Tax -1,280 -131 -1,358 -2,034 -2,840 -4,036 -956 21.45%
NP 107,896 60,893 64,704 92,634 140,756 57,097 43,848 82.16%
-
NP to SH 108,076 53,312 57,966 85,568 131,124 51,905 39,449 95.67%
-
Tax Rate 1.17% 0.21% 2.06% 2.15% 1.98% 6.60% 2.13% -
Total Cost 195,564 362,394 337,317 312,462 190,836 184,768 177,488 6.67%
-
Net Worth 838,757 823,482 797,830 818,418 807,841 710,859 683,233 14.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 838,757 823,482 797,830 818,418 807,841 710,859 683,233 14.63%
NOSH 687,506 674,985 676,127 665,381 667,637 612,809 594,116 10.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.56% 14.39% 16.09% 22.87% 42.45% 23.61% 19.81% -
ROE 12.89% 6.47% 7.27% 10.46% 16.23% 7.30% 5.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.14 62.71 59.46 60.88 49.67 39.47 37.25 11.96%
EPS 15.72 7.89 8.57 12.86 19.64 8.47 6.64 77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.18 1.23 1.21 1.16 1.15 4.01%
Adjusted Per Share Value based on latest NOSH - 658,092
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.76 61.04 57.98 58.42 47.82 34.88 31.92 23.38%
EPS 15.59 7.69 8.36 12.34 18.91 7.49 5.69 95.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2096 1.1875 1.1505 1.1802 1.165 1.0251 0.9853 14.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.48 0.57 0.57 0.46 0.41 0.24 -
P/RPS 1.11 0.77 0.96 0.94 0.93 1.04 0.64 44.30%
P/EPS 3.12 6.08 6.65 4.43 2.34 4.84 3.61 -9.25%
EY 32.08 16.45 15.04 22.56 42.70 20.66 27.67 10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.46 0.38 0.35 0.21 53.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.52 0.49 0.52 0.53 0.54 0.44 0.38 -
P/RPS 1.18 0.78 0.87 0.87 1.09 1.11 1.02 10.19%
P/EPS 3.31 6.20 6.07 4.12 2.75 5.19 5.72 -30.53%
EY 30.23 16.12 16.49 24.26 36.37 19.25 17.47 44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.44 0.43 0.45 0.38 0.33 19.27%

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