[INSAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 844.86%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 222,662 254,556 235,376 231,910 245,580 294,020 235,861 -3.74%
PBT 123,704 120,828 11,316 38,720 8,142 -73,552 105,656 11.03%
Tax -2,618 -68 -617 -3,272 -4,268 -3,720 -3,291 -14.08%
NP 121,086 120,760 10,699 35,448 3,874 -77,272 102,365 11.79%
-
NP to SH 121,444 121,200 12,601 35,508 3,758 -76,848 103,034 11.52%
-
Tax Rate 2.12% 0.06% 5.45% 8.45% 52.42% - 3.11% -
Total Cost 101,576 133,796 224,677 196,462 241,706 371,292 133,496 -16.58%
-
Net Worth 1,021,109 986,993 958,213 958,442 918,562 912,828 946,237 5.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 17,699 35,890 - - - - - -
Div Payout % 14.57% 29.61% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,021,109 986,993 958,213 958,442 918,562 912,828 946,237 5.18%
NOSH 680,739 690,205 684,438 684,601 665,625 681,215 685,679 -0.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 54.38% 47.44% 4.55% 15.29% 1.58% -26.28% 43.40% -
ROE 11.89% 12.28% 1.32% 3.70% 0.41% -8.42% 10.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.71 36.88 34.39 33.88 36.89 43.16 34.40 -3.28%
EPS 17.84 17.56 1.84 5.19 0.56 -11.28 15.02 12.09%
DPS 2.60 5.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 1.40 1.40 1.38 1.34 1.38 5.68%
Adjusted Per Share Value based on latest NOSH - 685,415
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.11 36.71 33.94 33.44 35.41 42.40 34.01 -3.74%
EPS 17.51 17.48 1.82 5.12 0.54 -11.08 14.86 11.50%
DPS 2.55 5.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4725 1.4233 1.3818 1.3822 1.3247 1.3164 1.3646 5.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.41 0.45 0.48 0.43 0.50 -
P/RPS 1.35 1.11 1.19 1.33 1.30 1.00 1.45 -4.63%
P/EPS 2.47 2.33 22.27 8.68 85.02 -3.81 3.33 -17.98%
EY 40.55 42.83 4.49 11.53 1.18 -26.23 30.05 22.00%
DY 5.91 12.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.29 0.32 0.35 0.32 0.36 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.41 0.41 0.41 0.41 0.48 0.49 0.47 -
P/RPS 1.25 1.11 1.19 1.21 1.30 1.14 1.37 -5.90%
P/EPS 2.30 2.33 22.27 7.90 85.02 -4.34 3.13 -18.49%
EY 43.51 42.83 4.49 12.65 1.18 -23.02 31.97 22.69%
DY 6.34 12.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.29 0.35 0.37 0.34 -14.18%

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