[INSAS] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -18.97%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 301,369 342,084 416,254 423,287 377,379 339,105 265,104 8.93%
PBT 76,201 53,900 52,419 61,024 77,077 79,231 95,419 -13.93%
Tax -955 -193 259 -131 -4,338 -4,019 -3,858 -60.60%
NP 75,246 53,707 52,678 60,893 72,739 75,212 91,561 -12.27%
-
NP to SH 72,494 49,589 47,550 53,312 65,793 68,547 85,511 -10.43%
-
Tax Rate 1.25% 0.36% -0.49% 0.21% 5.63% 5.07% 4.04% -
Total Cost 226,123 288,377 363,576 362,394 304,640 263,893 173,543 19.31%
-
Net Worth 884,849 855,255 838,757 659,999 658,092 809,453 807,841 6.26%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 884,849 855,255 838,757 659,999 658,092 809,453 807,841 6.26%
NOSH 685,930 684,204 687,506 659,999 658,092 658,092 667,637 1.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.97% 15.70% 12.66% 14.39% 19.27% 22.18% 34.54% -
ROE 8.19% 5.80% 5.67% 8.08% 10.00% 8.47% 10.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.94 50.00 60.55 64.13 57.34 51.53 39.71 6.98%
EPS 10.57 7.25 6.92 8.08 10.00 10.42 12.81 -12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.25 1.22 1.00 1.00 1.23 1.21 4.36%
Adjusted Per Share Value based on latest NOSH - 659,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.46 49.33 60.03 61.04 54.42 48.90 38.23 8.93%
EPS 10.45 7.15 6.86 7.69 9.49 9.88 12.33 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.2333 1.2095 0.9518 0.949 1.1673 1.165 6.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.53 0.55 0.49 0.48 0.57 0.57 0.46 -
P/RPS 1.21 1.10 0.81 0.75 0.99 1.11 1.16 2.85%
P/EPS 5.01 7.59 7.08 5.94 5.70 5.47 3.59 24.90%
EY 19.94 13.18 14.11 16.83 17.54 18.27 27.84 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.48 0.57 0.46 0.38 5.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 -
Price 0.50 0.50 0.52 0.49 0.52 0.53 0.54 -
P/RPS 1.14 1.00 0.86 0.76 0.91 1.03 1.36 -11.10%
P/EPS 4.73 6.90 7.52 6.07 5.20 5.09 4.22 7.91%
EY 21.14 14.50 13.30 16.48 19.23 19.65 23.72 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.49 0.52 0.43 0.45 -9.10%

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