[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 91.97%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 119,550 47,306 406,802 319,469 179,779 71,115 276,520 -42.73%
PBT 27,687 -25,726 98,911 65,699 35,345 25,238 171,151 -70.21%
Tax -5,790 -2,553 -6,428 -5,838 -4,311 -1,534 -10,467 -32.54%
NP 21,897 -28,279 92,483 59,861 31,034 23,704 160,684 -73.42%
-
NP to SH 22,310 -29,021 91,129 58,687 30,571 23,739 160,404 -73.05%
-
Tax Rate 20.91% - 6.50% 8.89% 12.20% 6.08% 6.12% -
Total Cost 97,653 75,585 314,319 259,608 148,745 47,411 115,836 -10.73%
-
Net Worth 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 5.65%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,639 6,625 6,635 6,653 6,660 6,649 6,655 -0.15%
Div Payout % 29.76% 0.00% 7.28% 11.34% 21.79% 28.01% 4.15% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 5.65%
NOSH 663,988 662,579 663,527 665,385 666,034 664,957 665,582 -0.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.32% -59.78% 22.73% 18.74% 17.26% 33.33% 58.11% -
ROE 1.71% -2.31% 7.19% 4.64% 2.52% 1.98% 13.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.00 7.14 61.31 48.01 26.99 10.69 41.55 -42.65%
EPS 3.36 -4.38 13.73 8.82 4.59 3.57 24.10 -73.01%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.96 1.90 1.91 1.90 1.82 1.80 1.80 5.82%
Adjusted Per Share Value based on latest NOSH - 664,680
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.24 6.82 58.66 46.07 25.93 10.26 39.88 -42.73%
EPS 3.22 -4.19 13.14 8.46 4.41 3.42 23.13 -73.04%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.00%
NAPS 1.8768 1.8155 1.8276 1.8231 1.7481 1.7261 1.7277 5.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.77 0.70 0.82 0.88 0.795 1.23 1.19 -
P/RPS 4.28 9.80 1.34 1.83 2.95 11.50 2.86 30.73%
P/EPS 22.92 -15.98 5.97 9.98 17.32 34.45 4.94 177.40%
EY 4.36 -6.26 16.75 10.02 5.77 2.90 20.25 -63.97%
DY 1.30 1.43 1.22 1.14 1.26 0.81 0.84 33.68%
P/NAPS 0.39 0.37 0.43 0.46 0.44 0.68 0.66 -29.51%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.71 0.835 0.64 0.965 0.90 1.15 1.27 -
P/RPS 3.94 11.70 1.04 2.01 3.33 10.75 3.06 18.29%
P/EPS 21.13 -19.06 4.66 10.94 19.61 32.21 5.27 151.74%
EY 4.73 -5.25 21.46 9.14 5.10 3.10 18.98 -60.29%
DY 1.41 1.20 1.56 1.04 1.11 0.87 0.79 46.98%
P/NAPS 0.36 0.44 0.34 0.51 0.49 0.64 0.71 -36.33%

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