[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 22.44%
YoY- 158.55%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 319,469 179,779 71,115 276,520 219,129 153,164 72,494 169.03%
PBT 65,699 35,345 25,238 171,151 136,312 103,827 61,547 4.45%
Tax -5,838 -4,311 -1,534 -10,467 -4,792 -3,026 -1,872 113.60%
NP 59,861 31,034 23,704 160,684 131,520 100,801 59,675 0.20%
-
NP to SH 58,687 30,571 23,739 160,404 131,009 100,323 59,400 -0.80%
-
Tax Rate 8.89% 12.20% 6.08% 6.12% 3.52% 2.91% 3.04% -
Total Cost 259,608 148,745 47,411 115,836 87,609 52,363 12,819 644.34%
-
Net Worth 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 10.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,653 6,660 6,649 6,655 6,656 6,657 6,696 -0.42%
Div Payout % 11.34% 21.79% 28.01% 4.15% 5.08% 6.64% 11.27% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 10.29%
NOSH 665,385 666,034 664,957 665,582 665,696 665,713 669,673 -0.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.74% 17.26% 33.33% 58.11% 60.02% 65.81% 82.32% -
ROE 4.64% 2.52% 1.98% 13.39% 11.12% 8.81% 5.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.01 26.99 10.69 41.55 32.92 23.01 10.83 170.10%
EPS 8.82 4.59 3.57 24.10 19.68 15.07 8.87 -0.37%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.90 1.82 1.80 1.80 1.77 1.71 1.63 10.76%
Adjusted Per Share Value based on latest NOSH - 665,123
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.07 25.93 10.26 39.88 31.60 22.09 10.45 169.10%
EPS 8.46 4.41 3.42 23.13 18.89 14.47 8.57 -0.85%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.97 -0.68%
NAPS 1.8231 1.7481 1.7261 1.7277 1.6992 1.6416 1.5741 10.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.795 1.23 1.19 1.25 0.875 0.545 -
P/RPS 1.83 2.95 11.50 2.86 3.80 3.80 5.03 -49.06%
P/EPS 9.98 17.32 34.45 4.94 6.35 5.81 6.14 38.28%
EY 10.02 5.77 2.90 20.25 15.74 17.22 16.28 -27.66%
DY 1.14 1.26 0.81 0.84 0.80 1.14 1.83 -27.08%
P/NAPS 0.46 0.44 0.68 0.66 0.71 0.51 0.33 24.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 -
Price 0.965 0.90 1.15 1.27 1.22 0.905 0.945 -
P/RPS 2.01 3.33 10.75 3.06 3.71 3.93 8.73 -62.46%
P/EPS 10.94 19.61 32.21 5.27 6.20 6.01 10.65 1.80%
EY 9.14 5.10 3.10 18.98 16.13 16.65 9.39 -1.78%
DY 1.04 1.11 0.87 0.79 0.82 1.10 1.06 -1.26%
P/NAPS 0.51 0.49 0.64 0.71 0.69 0.53 0.58 -8.22%

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