[INSAS] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.64%
YoY- 392.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 307,600 339,157 306,179 297,324 270,296 223,917 225,510 23.01%
PBT 126,659 104,575 93,940 62,600 54,529 69,097 59,911 64.79%
Tax -467 151 13 1,868 -620 208 296 -
NP 126,192 104,726 93,953 64,468 53,909 69,305 60,207 63.85%
-
NP to SH 123,449 101,642 91,141 62,041 55,571 71,444 62,113 58.14%
-
Tax Rate 0.37% -0.14% -0.01% -2.98% 1.14% -0.30% -0.49% -
Total Cost 181,408 234,431 212,226 232,856 216,387 154,612 165,303 6.40%
-
Net Worth 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 986,993 12.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,696 6,696 6,696 8,972 8,972 8,972 8,972 -17.73%
Div Payout % 5.42% 6.59% 7.35% 14.46% 16.15% 12.56% 14.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 986,993 12.54%
NOSH 665,639 660,048 669,673 676,517 667,593 671,567 690,205 -2.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 41.02% 30.88% 30.69% 21.68% 19.94% 30.95% 26.70% -
ROE 10.48% 9.01% 8.35% 5.95% 5.51% 7.09% 6.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.21 51.38 45.72 43.95 40.49 33.34 32.67 26.03%
EPS 18.55 15.40 13.61 9.17 8.32 10.64 9.00 62.02%
DPS 1.00 1.01 1.00 1.33 1.34 1.34 1.30 -16.06%
NAPS 1.77 1.71 1.63 1.54 1.51 1.50 1.43 15.29%
Adjusted Per Share Value based on latest NOSH - 676,517
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.36 48.91 44.15 42.88 38.98 32.29 32.52 23.02%
EPS 17.80 14.66 13.14 8.95 8.01 10.30 8.96 58.09%
DPS 0.97 0.97 0.97 1.29 1.29 1.29 1.29 -17.32%
NAPS 1.699 1.6276 1.5741 1.5024 1.4537 1.4527 1.4233 12.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.875 0.545 0.50 0.425 0.44 0.41 -
P/RPS 2.70 1.70 1.19 1.14 1.05 1.32 1.25 67.17%
P/EPS 6.74 5.68 4.00 5.45 5.11 4.14 4.56 29.78%
EY 14.84 17.60 24.97 18.34 19.59 24.18 21.95 -22.98%
DY 0.80 1.16 1.83 2.65 3.16 3.04 3.17 -60.09%
P/NAPS 0.71 0.51 0.33 0.32 0.28 0.29 0.29 81.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 -
Price 1.22 0.905 0.945 0.505 0.52 0.41 0.41 -
P/RPS 2.64 1.76 2.07 1.15 1.28 1.23 1.25 64.68%
P/EPS 6.58 5.88 6.94 5.51 6.25 3.85 4.56 27.72%
EY 15.20 17.02 14.40 18.16 16.01 25.95 21.95 -21.74%
DY 0.82 1.12 1.06 2.63 2.58 3.26 3.17 -59.43%
P/NAPS 0.69 0.53 0.58 0.33 0.34 0.27 0.29 78.31%

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