[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1317.3%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 111,331 63,639 235,376 173,933 122,790 73,505 235,861 -39.23%
PBT 61,852 30,207 11,316 29,040 4,071 -18,388 105,656 -29.90%
Tax -1,309 -17 -617 -2,454 -2,134 -930 -3,291 -45.76%
NP 60,543 30,190 10,699 26,586 1,937 -19,318 102,365 -29.42%
-
NP to SH 60,722 30,300 12,601 26,631 1,879 -19,212 103,034 -29.59%
-
Tax Rate 2.12% 0.06% 5.45% 8.45% 52.42% - 3.11% -
Total Cost 50,788 33,449 224,677 147,347 120,853 92,823 133,496 -47.34%
-
Net Worth 1,021,109 986,993 958,213 958,442 918,562 912,828 946,237 5.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,849 8,972 - - - - - -
Div Payout % 14.57% 29.61% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,021,109 986,993 958,213 958,442 918,562 912,828 946,237 5.18%
NOSH 680,739 690,205 684,438 684,601 665,625 681,215 685,679 -0.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 54.38% 47.44% 4.55% 15.29% 1.58% -26.28% 43.40% -
ROE 5.95% 3.07% 1.32% 2.78% 0.20% -2.10% 10.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.35 9.22 34.39 25.41 18.45 10.79 34.40 -38.95%
EPS 8.92 4.39 1.84 3.89 0.28 -2.82 15.02 -29.23%
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 1.40 1.40 1.38 1.34 1.38 5.68%
Adjusted Per Share Value based on latest NOSH - 685,415
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.05 9.18 33.94 25.08 17.71 10.60 34.01 -39.24%
EPS 8.76 4.37 1.82 3.84 0.27 -2.77 14.86 -29.58%
DPS 1.28 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4725 1.4233 1.3818 1.3822 1.3247 1.3164 1.3646 5.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.41 0.45 0.48 0.43 0.50 -
P/RPS 2.69 4.45 1.19 1.77 2.60 3.99 1.45 50.69%
P/EPS 4.93 9.34 22.27 11.57 170.04 -15.25 3.33 29.74%
EY 20.27 10.71 4.49 8.64 0.59 -6.56 30.05 -22.99%
DY 2.95 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.29 0.32 0.35 0.32 0.36 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.41 0.41 0.41 0.41 0.48 0.49 0.47 -
P/RPS 2.51 4.45 1.19 1.61 2.60 4.54 1.37 49.45%
P/EPS 4.60 9.34 22.27 10.54 170.04 -17.37 3.13 29.11%
EY 21.76 10.71 4.49 9.49 0.59 -5.76 31.97 -22.53%
DY 3.17 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.29 0.35 0.37 0.34 -14.18%

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