[INSAS] QoQ 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- 0.4%
YoY- 44.24%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter 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 88,471 97,522 47,692 63,639 61,443 51,143 26.15%
PBT 61,547 -9,653 10,401 31,645 30,207 -17,724 24,969 82.37%
Tax -1,872 4,325 -1,148 -1,292 -17 1,837 -320 224.31%
NP 59,675 -5,328 9,253 30,353 30,190 -15,887 24,649 80.20%
-
NP to SH 59,400 -7,560 8,879 30,422 30,300 -14,030 24,752 79.15%
-
Tax Rate 3.04% - 11.04% 4.08% 0.06% - 1.28% -
Total Cost 12,819 93,799 88,269 17,339 33,449 77,330 26,494 -38.34%
-
Net Worth 1,091,567 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 36.33%
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 - - - 8,972 - - -
Div Payout % 11.27% - - - 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 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 36.33%
NOSH 669,673 676,517 667,593 671,567 690,205 684,752 685,415 -1.53%
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% -6.02% 9.49% 63.64% 47.44% -25.86% 48.20% -
ROE 5.44% -0.73% 0.88% 3.02% 3.07% -1.46% 3.61% -
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 13.08 14.61 7.10 9.22 8.97 7.46 28.18%
EPS 8.87 -1.11 1.33 4.53 4.39 -2.05 3.61 81.98%
DPS 1.00 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 1.63 1.54 1.51 1.50 1.43 1.40 1.00 38.46%
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 12.76 14.06 6.88 9.18 8.86 7.38 26.07%
EPS 8.57 -1.09 1.28 4.39 4.37 -2.02 3.57 79.18%
DPS 0.97 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 1.5741 1.5024 1.4537 1.4527 1.4233 1.3824 0.9884 36.33%
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 3.82 2.91 6.20 4.45 4.57 6.03 -11.37%
P/EPS 6.14 -44.74 31.95 9.71 9.34 -20.01 12.46 -37.58%
EY 16.28 -2.23 3.13 10.30 10.71 -5.00 8.02 60.25%
DY 1.83 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.29 0.29 0.29 0.45 -18.66%
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 3.86 3.56 5.77 4.45 4.57 5.49 36.19%
P/EPS 10.65 -45.19 39.10 9.05 9.34 -20.01 11.35 -4.15%
EY 9.39 -2.21 2.56 11.05 10.71 -5.00 8.81 4.33%
DY 1.06 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 0.58 0.33 0.34 0.27 0.29 0.29 0.41 25.99%

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