[INSAS] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 64.75%
YoY- 1101.0%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 423,287 377,379 339,105 265,104 241,865 238,410 230,439 50.15%
PBT 61,024 77,077 79,231 95,419 61,133 34,224 27,632 69.83%
Tax -131 -4,338 -4,019 -3,858 -4,036 -1,941 -2,594 -86.41%
NP 60,893 72,739 75,212 91,561 57,097 32,283 25,038 81.14%
-
NP to SH 53,312 65,793 68,547 85,511 51,905 27,212 20,411 89.99%
-
Tax Rate 0.21% 5.63% 5.07% 4.04% 6.60% 5.67% 9.39% -
Total Cost 362,394 304,640 263,893 173,543 184,768 206,127 205,401 46.16%
-
Net Worth 659,999 658,092 809,453 807,841 741,801 683,060 677,144 -1.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 659,999 658,092 809,453 807,841 741,801 683,060 677,144 -1.69%
NOSH 659,999 658,092 658,092 667,637 639,484 593,965 593,986 7.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.39% 19.27% 22.18% 34.54% 23.61% 13.54% 10.87% -
ROE 8.08% 10.00% 8.47% 10.59% 7.00% 3.98% 3.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.13 57.34 51.53 39.71 37.82 40.14 38.80 39.92%
EPS 8.08 10.00 10.42 12.81 8.12 4.58 3.44 76.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.23 1.21 1.16 1.15 1.14 -8.38%
Adjusted Per Share Value based on latest NOSH - 667,637
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.04 54.42 48.90 38.23 34.88 34.38 33.23 50.15%
EPS 7.69 9.49 9.88 12.33 7.49 3.92 2.94 90.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9518 0.949 1.1673 1.165 1.0697 0.985 0.9765 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.48 0.57 0.57 0.46 0.41 0.24 0.29 -
P/RPS 0.75 0.99 1.11 1.16 1.08 0.60 0.75 0.00%
P/EPS 5.94 5.70 5.47 3.59 5.05 5.24 8.44 -20.92%
EY 16.83 17.54 18.27 27.84 19.80 19.09 11.85 26.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.46 0.38 0.35 0.21 0.25 54.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.49 0.52 0.53 0.54 0.44 0.38 0.25 -
P/RPS 0.76 0.91 1.03 1.36 1.16 0.95 0.64 12.17%
P/EPS 6.07 5.20 5.09 4.22 5.42 8.29 7.28 -11.44%
EY 16.48 19.23 19.65 23.72 18.45 12.06 13.75 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.43 0.45 0.38 0.33 0.22 70.79%

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