[INSAS] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 46.9%
YoY- 46.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 276,520 307,600 339,157 306,179 297,324 270,296 223,917 15.14%
PBT 171,151 126,659 104,575 93,940 62,600 54,529 69,097 83.37%
Tax -10,467 -467 151 13 1,868 -620 208 -
NP 160,684 126,192 104,726 93,953 64,468 53,909 69,305 75.44%
-
NP to SH 160,404 123,449 101,642 91,141 62,041 55,571 71,444 71.71%
-
Tax Rate 6.12% 0.37% -0.14% -0.01% -2.98% 1.14% -0.30% -
Total Cost 115,836 181,408 234,431 212,226 232,856 216,387 154,612 -17.55%
-
Net Worth 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 -24.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,696 6,696 6,696 6,696 8,972 8,972 8,972 -17.76%
Div Payout % 4.17% 5.42% 6.59% 7.35% 14.46% 16.15% 12.56% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 -24.23%
NOSH 665,123 665,639 660,048 669,673 676,517 667,593 671,567 -0.64%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 58.11% 41.02% 30.88% 30.69% 21.68% 19.94% 30.95% -
ROE 24.12% 10.48% 9.01% 8.35% 5.95% 5.51% 7.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.57 46.21 51.38 45.72 43.95 40.49 33.34 15.89%
EPS 24.12 18.55 15.40 13.61 9.17 8.32 10.64 72.82%
DPS 1.00 1.00 1.01 1.00 1.33 1.34 1.34 -17.76%
NAPS 1.00 1.77 1.71 1.63 1.54 1.51 1.50 -23.74%
Adjusted Per Share Value based on latest NOSH - 669,673
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.88 44.36 48.91 44.15 42.88 38.98 32.29 15.15%
EPS 23.13 17.80 14.66 13.14 8.95 8.01 10.30 71.73%
DPS 0.97 0.97 0.97 0.97 1.29 1.29 1.29 -17.35%
NAPS 0.9592 1.6991 1.6277 1.5741 1.5024 1.4537 1.4527 -24.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.19 1.25 0.875 0.545 0.50 0.425 0.44 -
P/RPS 2.86 2.70 1.70 1.19 1.14 1.05 1.32 67.67%
P/EPS 4.93 6.74 5.68 4.00 5.45 5.11 4.14 12.38%
EY 20.27 14.84 17.60 24.97 18.34 19.59 24.18 -11.12%
DY 0.84 0.80 1.16 1.83 2.65 3.16 3.04 -57.67%
P/NAPS 1.19 0.71 0.51 0.33 0.32 0.28 0.29 156.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 -
Price 1.27 1.22 0.905 0.945 0.505 0.52 0.41 -
P/RPS 3.05 2.64 1.76 2.07 1.15 1.28 1.23 83.50%
P/EPS 5.27 6.58 5.88 6.94 5.51 6.25 3.85 23.35%
EY 18.99 15.20 17.02 14.40 18.16 16.01 25.95 -18.83%
DY 0.79 0.82 1.12 1.06 2.63 2.58 3.26 -61.23%
P/NAPS 1.27 0.69 0.53 0.58 0.33 0.34 0.27 181.53%

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