[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 100.4%
YoY- 3131.61%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,494 297,324 208,853 111,331 63,639 235,376 173,933 -44.17%
PBT 61,547 62,600 72,253 61,852 30,207 11,316 29,040 64.92%
Tax -1,872 1,868 -2,457 -1,309 -17 -617 -2,454 -16.49%
NP 59,675 64,468 69,796 60,543 30,190 10,699 26,586 71.34%
-
NP to SH 59,400 62,041 69,601 60,722 30,300 12,601 26,631 70.62%
-
Tax Rate 3.04% -2.98% 3.40% 2.12% 0.06% 5.45% 8.45% -
Total Cost 12,819 232,856 139,057 50,788 33,449 224,677 147,347 -80.33%
-
Net Worth 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 9.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,696 8,831 8,827 8,849 8,972 - - -
Div Payout % 11.27% 14.23% 12.68% 14.57% 29.61% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 9.04%
NOSH 669,673 679,342 679,034 680,739 690,205 684,438 684,601 -1.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 82.32% 21.68% 33.42% 54.38% 47.44% 4.55% 15.29% -
ROE 5.44% 5.93% 6.79% 5.95% 3.07% 1.32% 2.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.83 43.77 30.76 16.35 9.22 34.39 25.41 -43.33%
EPS 8.87 9.14 10.25 8.92 4.39 1.84 3.89 73.15%
DPS 1.00 1.30 1.30 1.30 1.30 0.00 0.00 -
NAPS 1.63 1.54 1.51 1.50 1.43 1.40 1.40 10.66%
Adjusted Per Share Value based on latest NOSH - 671,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.45 42.88 30.12 16.05 9.18 33.94 25.08 -44.18%
EPS 8.57 8.95 10.04 8.76 4.37 1.82 3.84 70.69%
DPS 0.97 1.27 1.27 1.28 1.29 0.00 0.00 -
NAPS 1.5741 1.5087 1.4786 1.4725 1.4233 1.3818 1.3822 9.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.545 0.50 0.425 0.44 0.41 0.41 0.45 -
P/RPS 5.03 1.14 1.38 2.69 4.45 1.19 1.77 100.50%
P/EPS 6.14 5.47 4.15 4.93 9.34 22.27 11.57 -34.42%
EY 16.28 18.27 24.12 20.27 10.71 4.49 8.64 52.49%
DY 1.83 2.60 3.06 2.95 3.17 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.29 0.29 0.29 0.32 2.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 29/05/12 -
Price 0.945 0.505 0.52 0.41 0.41 0.41 0.41 -
P/RPS 8.73 1.15 1.69 2.51 4.45 1.19 1.61 208.32%
P/EPS 10.65 5.53 5.07 4.60 9.34 22.27 10.54 0.69%
EY 9.39 18.08 19.71 21.76 10.71 4.49 9.49 -0.70%
DY 1.06 2.57 2.50 3.17 3.17 0.00 0.00 -
P/NAPS 0.58 0.33 0.34 0.27 0.29 0.29 0.29 58.67%

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