[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.62%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 121,345 75,865 423,287 301,516 202,548 82,898 241,865 -36.78%
PBT 40,210 27,294 61,024 49,547 47,334 35,899 61,133 -24.31%
Tax -1,079 -320 -131 -1,019 -1,017 -710 -4,036 -58.40%
NP 39,131 26,974 60,893 48,528 46,317 35,189 57,097 -22.21%
-
NP to SH 39,061 27,019 53,312 43,475 42,784 32,781 51,905 -17.22%
-
Tax Rate 2.68% 1.17% 0.21% 2.06% 2.15% 1.98% 6.60% -
Total Cost 82,214 48,891 362,394 252,988 156,231 47,709 184,768 -41.63%
-
Net Worth 858,106 838,757 823,482 797,830 818,418 807,841 710,859 13.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 858,106 838,757 823,482 797,830 818,418 807,841 710,859 13.33%
NOSH 686,485 687,506 674,985 676,127 665,381 667,637 612,809 7.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.25% 35.56% 14.39% 16.09% 22.87% 42.45% 23.61% -
ROE 4.55% 3.22% 6.47% 5.45% 5.23% 4.06% 7.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.68 11.03 62.71 44.59 30.44 12.42 39.47 -41.37%
EPS 5.69 3.93 7.89 6.43 6.43 4.91 8.47 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.22 1.18 1.23 1.21 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.50 10.94 61.04 43.48 29.21 11.95 34.88 -36.78%
EPS 5.63 3.90 7.69 6.27 6.17 4.73 7.49 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2375 1.2096 1.1875 1.1505 1.1802 1.165 1.0251 13.33%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.49 0.48 0.57 0.57 0.46 0.41 -
P/RPS 3.11 4.44 0.77 1.28 1.87 3.70 1.04 107.14%
P/EPS 9.67 12.47 6.08 8.86 8.86 9.37 4.84 58.43%
EY 10.35 8.02 16.45 11.28 11.28 10.67 20.66 -36.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.39 0.48 0.46 0.38 0.35 16.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.50 0.52 0.49 0.52 0.53 0.54 0.44 -
P/RPS 2.83 4.71 0.78 1.17 1.74 4.35 1.11 86.30%
P/EPS 8.79 13.23 6.20 8.09 8.24 11.00 5.19 41.94%
EY 11.38 7.56 16.12 12.37 12.13 9.09 19.25 -29.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.40 0.44 0.43 0.45 0.38 3.46%

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