[INSAS] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -23.59%
YoY- 161.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 306,328 289,976 297,324 278,470 222,662 254,556 235,376 19.14%
PBT 207,654 246,188 62,600 96,337 123,704 120,828 11,316 592.03%
Tax -6,052 -7,488 1,868 -3,276 -2,618 -68 -617 356.32%
NP 201,602 238,700 64,468 93,061 121,086 120,760 10,699 604.33%
-
NP to SH 200,646 237,600 62,041 92,801 121,444 121,200 12,601 529.73%
-
Tax Rate 2.91% 3.04% -2.98% 3.40% 2.12% 0.06% 5.45% -
Total Cost 104,726 51,276 232,856 185,409 101,576 133,796 224,677 -39.79%
-
Net Worth 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 12.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,314 26,786 8,831 11,769 17,699 35,890 - -
Div Payout % 6.64% 11.27% 14.23% 12.68% 14.57% 29.61% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 12.13%
NOSH 665,713 669,673 679,342 679,034 680,739 690,205 684,438 -1.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 65.81% 82.32% 21.68% 33.42% 54.38% 47.44% 4.55% -
ROE 17.63% 21.77% 5.93% 9.05% 11.89% 12.28% 1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.02 43.30 43.77 41.01 32.71 36.88 34.39 21.37%
EPS 30.14 35.48 9.14 13.67 17.84 17.56 1.84 541.70%
DPS 2.00 4.00 1.30 1.73 2.60 5.20 0.00 -
NAPS 1.71 1.63 1.54 1.51 1.50 1.43 1.40 14.22%
Adjusted Per Share Value based on latest NOSH - 667,593
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.17 41.82 42.88 40.16 32.11 36.71 33.94 19.14%
EPS 28.93 34.26 8.95 13.38 17.51 17.48 1.82 529.01%
DPS 1.92 3.86 1.27 1.70 2.55 5.18 0.00 -
NAPS 1.6416 1.5741 1.5087 1.4786 1.4725 1.4233 1.3818 12.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.875 0.545 0.50 0.425 0.44 0.41 0.41 -
P/RPS 1.90 1.26 1.14 1.04 1.35 1.11 1.19 36.49%
P/EPS 2.90 1.54 5.47 3.11 2.47 2.33 22.27 -74.21%
EY 34.45 65.10 18.27 32.16 40.55 42.83 4.49 287.56%
DY 2.29 7.34 2.60 4.08 5.91 12.68 0.00 -
P/NAPS 0.51 0.33 0.32 0.28 0.29 0.29 0.29 45.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 -
Price 0.905 0.945 0.505 0.52 0.41 0.41 0.41 -
P/RPS 1.97 2.18 1.15 1.27 1.25 1.11 1.19 39.81%
P/EPS 3.00 2.66 5.53 3.80 2.30 2.33 22.27 -73.62%
EY 33.30 37.54 18.08 26.28 43.51 42.83 4.49 278.91%
DY 2.21 4.23 2.57 3.33 6.34 12.68 0.00 -
P/NAPS 0.53 0.58 0.33 0.34 0.27 0.29 0.29 49.31%

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