[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 22.63%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 179,598 121,345 75,865 423,287 301,516 202,548 82,898 67.51%
PBT 64,724 40,210 27,294 61,024 49,547 47,334 35,899 48.18%
Tax -1,843 -1,079 -320 -131 -1,019 -1,017 -710 88.98%
NP 62,881 39,131 26,974 60,893 48,528 46,317 35,189 47.30%
-
NP to SH 62,657 39,061 27,019 53,312 43,475 42,784 32,781 54.07%
-
Tax Rate 2.85% 2.68% 1.17% 0.21% 2.06% 2.15% 1.98% -
Total Cost 116,717 82,214 48,891 362,394 252,988 156,231 47,709 81.65%
-
Net Worth 885,296 858,106 838,757 823,482 797,830 818,418 807,841 6.29%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 885,296 858,106 838,757 823,482 797,830 818,418 807,841 6.29%
NOSH 686,276 686,485 687,506 674,985 676,127 665,381 667,637 1.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.01% 32.25% 35.56% 14.39% 16.09% 22.87% 42.45% -
ROE 7.08% 4.55% 3.22% 6.47% 5.45% 5.23% 4.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.17 17.68 11.03 62.71 44.59 30.44 12.42 64.43%
EPS 9.13 5.69 3.93 7.89 6.43 6.43 4.91 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.25 1.22 1.22 1.18 1.23 1.21 4.36%
Adjusted Per Share Value based on latest NOSH - 659,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.90 17.50 10.94 61.04 43.48 29.21 11.95 67.55%
EPS 9.04 5.63 3.90 7.69 6.27 6.17 4.73 54.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2767 1.2374 1.2095 1.1875 1.1505 1.1802 1.165 6.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.53 0.55 0.49 0.48 0.57 0.57 0.46 -
P/RPS 2.03 3.11 4.44 0.77 1.28 1.87 3.70 -33.00%
P/EPS 5.81 9.67 12.47 6.08 8.86 8.86 9.37 -27.30%
EY 17.23 10.35 8.02 16.45 11.28 11.28 10.67 37.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.39 0.48 0.46 0.38 5.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 -
Price 0.50 0.50 0.52 0.49 0.52 0.53 0.54 -
P/RPS 1.91 2.83 4.71 0.78 1.17 1.74 4.35 -42.25%
P/EPS 5.48 8.79 13.23 6.20 8.09 8.24 11.00 -37.18%
EY 18.26 11.38 7.56 16.12 12.37 12.13 9.09 59.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.40 0.44 0.43 0.45 -9.10%

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