[INSAS] QoQ TTM Result on 30-Sep-2014 [#1]

Stock

[INSAS] INSAS BHD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- -22.23%

YoY- 36.87%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	406,802	376,860	303,135	275,141	276,520	307,600	339,157	12.92%
YoY %	7.95%	24.32%	10.17%	-0.50%	-10.10%	-9.30%	-	-
Horiz. %	119.95%	111.12%	89.38%	81.12%	81.53%	90.70%	100.00%	-
PBT	98,911	100,538	102,669	134,842	171,151	126,659	104,575	-3.65%
YoY %	-1.62%	-2.08%	-23.86%	-21.21%	35.13%	21.12%	-	-
Horiz. %	94.58%	96.14%	98.18%	128.94%	163.66%	121.12%	100.00%	-
Tax	-6,428	-11,513	-11,752	-10,129	-10,467	-467	151	-
YoY %	44.17%	2.03%	-16.02%	3.23%	-2,141.33%	-409.27%	-	-
Horiz. %	-4,256.95%	-7,624.50%	-7,782.78%	-6,707.95%	-6,931.79%	-309.27%	100.00%	-
NP	92,483	89,025	90,917	124,713	160,684	126,192	104,726	-7.97%
YoY %	3.88%	-2.08%	-27.10%	-22.39%	27.33%	20.50%	-	-
Horiz. %	88.31%	85.01%	86.81%	119.09%	153.43%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,129	88,082	90,652	124,743	160,404	123,449	101,642	-7.03%
YoY %	3.46%	-2.84%	-27.33%	-22.23%	29.94%	21.45%	-	-
Horiz. %	89.66%	86.66%	89.19%	122.73%	157.81%	121.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.50%	11.45%	11.45%	7.51%	6.12%	0.37%	-0.14%	-
YoY %	-43.23%	0.00%	52.46%	22.71%	1,554.05%	364.29%	-	-
Horiz. %	-4,642.86%	-8,178.57%	-8,178.57%	-5,364.29%	-4,371.43%	-264.29%	100.00%	-
Total Cost	314,319	287,835	212,218	150,428	115,836	181,408	234,431	21.65%
YoY %	9.20%	35.63%	41.08%	29.86%	-36.15%	-22.62%	-	-
Horiz. %	134.08%	122.78%	90.52%	64.17%	49.41%	77.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,295	1,262,893	1,219,043	1,196,924	665,123	1,178,182	1,128,682	-30.12%
YoY %	-47.72%	3.60%	1.85%	79.96%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	6,649	6,649	6,649	6,649	6,696	6,696	6,696	-0.46%
YoY %	0.00%	0.00%	0.00%	-0.70%	0.00%	0.00%	-	-
Horiz. %	99.30%	99.30%	99.30%	99.30%	100.00%	100.00%	100.00%	-
Div Payout %	7.30%	7.55%	7.34%	5.33%	4.17%	5.42%	6.59%	-
YoY %	-3.31%	2.86%	37.71%	27.82%	-23.06%	-17.75%	-	-
Horiz. %	110.77%	114.57%	111.38%	80.88%	63.28%	82.25%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	660,295	1,262,893	1,219,043	1,196,924	665,123	1,178,182	1,128,682	-30.12%
YoY %	-47.72%	3.60%	1.85%	79.96%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-
NOSH	660,295	664,680	669,803	664,957	665,123	665,639	660,048	0.02%
YoY %	-0.66%	-0.76%	0.73%	-0.02%	-0.08%	0.85%	-	-
Horiz. %	100.04%	100.70%	101.48%	100.74%	100.77%	100.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	22.73%	23.62%	29.99%	45.33%	58.11%	41.02%	30.88%	-
YoY %	-3.77%	-21.24%	-33.84%	-21.99%	41.66%	32.84%	-	-
Horiz. %	73.61%	76.49%	97.12%	146.79%	188.18%	132.84%	100.00%	-
ROE	13.80%	6.97%	7.44%	10.42%	24.12%	10.48%	9.01%	-
YoY %	97.99%	-6.32%	-28.60%	-56.80%	130.15%	16.32%	-	-
Horiz. %	153.16%	77.36%	82.57%	115.65%	267.70%	116.32%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	61.61	56.70	45.26	41.38	41.57	46.21	51.38	12.90%
YoY %	8.66%	25.28%	9.38%	-0.46%	-10.04%	-10.06%	-	-
Horiz. %	119.91%	110.35%	88.09%	80.54%	80.91%	89.94%	100.00%	-
EPS	13.80	13.25	13.53	18.76	24.12	18.55	15.40	-7.07%
YoY %	4.15%	-2.07%	-27.88%	-22.22%	30.03%	20.45%	-	-
Horiz. %	89.61%	86.04%	87.86%	121.82%	156.62%	120.45%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	1.01	-0.66%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.99%	-	-
Horiz. %	99.01%	99.01%	99.01%	99.01%	99.01%	99.01%	100.00%	-
NAPS	1.00	1.90	1.82	1.80	1.00	1.77	1.71	-30.13%
YoY %	-47.37%	4.40%	1.11%	80.00%	-43.50%	3.51%	-	-
Horiz. %	58.48%	111.11%	106.43%	105.26%	58.48%	103.51%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 664,957
RPS	58.66	54.35	43.71	39.68	39.88	44.36	48.91	12.92%
YoY %	7.93%	24.34%	10.16%	-0.50%	-10.10%	-9.30%	-	-
Horiz. %	119.93%	111.12%	89.37%	81.13%	81.54%	90.70%	100.00%	-
EPS	13.14	12.70	13.07	17.99	23.13	17.80	14.66	-7.05%
YoY %	3.46%	-2.83%	-27.35%	-22.22%	29.94%	21.42%	-	-
Horiz. %	89.63%	86.63%	89.15%	122.71%	157.78%	121.42%	100.00%	-
DPS	0.96	0.96	0.96	0.96	0.97	0.97	0.97	-0.69%
YoY %	0.00%	0.00%	0.00%	-1.03%	0.00%	0.00%	-	-
Horiz. %	98.97%	98.97%	98.97%	98.97%	100.00%	100.00%	100.00%	-
NAPS	0.9522	1.8212	1.758	1.7261	0.9592	1.6991	1.6277	-30.12%
YoY %	-47.72%	3.59%	1.85%	79.95%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	0.82	0.88	0.795	1.23	1.19	1.25	0.875	-
P/RPS	1.33	1.55	1.76	2.97	2.86	2.70	1.70	-15.13%
YoY %	-14.19%	-11.93%	-40.74%	3.85%	5.93%	58.82%	-	-
Horiz. %	78.24%	91.18%	103.53%	174.71%	168.24%	158.82%	100.00%	-
P/EPS	5.94	6.64	5.87	6.56	4.93	6.74	5.68	3.03%
YoY %	-10.54%	13.12%	-10.52%	33.06%	-26.85%	18.66%	-	-
Horiz. %	104.58%	116.90%	103.35%	115.49%	86.80%	118.66%	100.00%	-
EY	16.83	15.06	17.02	15.25	20.27	14.84	17.60	-2.94%
YoY %	11.75%	-11.52%	11.61%	-24.77%	36.59%	-15.68%	-	-
Horiz. %	95.62%	85.57%	96.70%	86.65%	115.17%	84.32%	100.00%	-
DY	1.22	1.14	1.26	0.81	0.84	0.80	1.16	3.42%
YoY %	7.02%	-9.52%	55.56%	-3.57%	5.00%	-31.03%	-	-
Horiz. %	105.17%	98.28%	108.62%	69.83%	72.41%	68.97%	100.00%	-
P/NAPS	0.82	0.46	0.44	0.68	1.19	0.71	0.51	37.36%
YoY %	78.26%	4.55%	-35.29%	-42.86%	67.61%	39.22%	-	-
Horiz. %	160.78%	90.20%	86.27%	133.33%	233.33%	139.22%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	17/08/15	15/05/15	27/02/15	27/11/14	26/08/14	29/05/14	21/02/14	-
Price	0.64	0.965	0.90	1.15	1.27	1.22	0.905	-
P/RPS	1.04	1.70	1.99	2.78	3.05	2.64	1.76	-29.65%
YoY %	-38.82%	-14.57%	-28.42%	-8.85%	15.53%	50.00%	-	-
Horiz. %	59.09%	96.59%	113.07%	157.95%	173.30%	150.00%	100.00%	-
P/EPS	4.64	7.28	6.65	6.13	5.27	6.58	5.88	-14.64%
YoY %	-36.26%	9.47%	8.48%	16.32%	-19.91%	11.90%	-	-
Horiz. %	78.91%	123.81%	113.10%	104.25%	89.63%	111.90%	100.00%	-
EY	21.56	13.73	15.04	16.31	18.99	15.20	17.02	17.12%
YoY %	57.03%	-8.71%	-7.79%	-14.11%	24.93%	-10.69%	-	-
Horiz. %	126.67%	80.67%	88.37%	95.83%	111.57%	89.31%	100.00%	-
DY	1.56	1.04	1.11	0.87	0.79	0.82	1.12	24.79%
YoY %	50.00%	-6.31%	27.59%	10.13%	-3.66%	-26.79%	-	-
Horiz. %	139.29%	92.86%	99.11%	77.68%	70.54%	73.21%	100.00%	-
P/NAPS	0.64	0.51	0.49	0.64	1.27	0.69	0.53	13.43%
YoY %	25.49%	4.08%	-23.44%	-49.61%	84.06%	30.19%	-	-
Horiz. %	120.75%	96.23%	92.45%	120.75%	239.62%	130.19%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

269

PBBANK

PUBLIC BANK BHD

132

MAYBANK

MALAYAN BANKING BHD

119

GENTING

GENTING BHD

116

SNS

SNS NETWORK TECHNOLOGY BERHAD

113

MYEG

MY E.G. SERVICES BHD

107

Daily Stocks

HSI-HUT

0.12

+0.02

167,293,000

AHB

0.19

+0.02

131,245,200

HSI-CXG

0.125

-0.035

123,587,600

SNS

0.655

+0.025

118,553,100

MYEG

1.02

-0.02

92,096,100

JCY

0.45

+0.05

91,091,700

YTLPOWR

4.95

-0.43

85,040,200

SIMEPROP

1.24

+0.08

82,855,700

VELESTO

0.29

-0.005

81,777,100

FAJAR-WC

0.105

+0.015

76,339,000

More active Stocks

KLK

22.20

+0.34

2,092,600

BLDPLNT

10.98

+0.30

700

HLIND

11.80

+0.22

43,500

INARI

3.44

+0.21

35,072,600

EUROSP

1.70

+0.18

340,600

NOTION

1.21

+0.17

39,849,500

NOTION-WD

0.88

+0.16

9,477,700

PARAGON

3.15

+0.15

287,900

GCB

3.94

+0.13

6,426,600

LYSAGHT

3.03

+0.13

89,800

More gainer Stocks

MPI

38.50

-0.66

344,200

BAT

8.43

-0.61

1,236,700

PETDAG

19.90

-0.52

1,831,700

YTLPOWR

4.95

-0.43

85,040,200

HSI-CXD

1.45

-0.42

3,000

ALLIANZ-PA

24.50

-0.38

500

HEIM

24.56

-0.34

152,500

HSI-CVL

0.78

-0.33

5,000

HSI-CXC

0.71

-0.30

19,900

HSI-CVA

0.335

-0.285

20,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More