[INSAS] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 4.29%
YoY- -27.66%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 233,501 235,861 301,369 342,084 416,254 423,287 377,379 -27.36%
PBT 59,974 105,656 76,201 53,900 52,419 61,024 77,077 -15.38%
Tax -3,901 -3,291 -955 -193 259 -131 -4,338 -6.82%
NP 56,073 102,365 75,246 53,707 52,678 60,893 72,739 -15.91%
-
NP to SH 56,803 103,034 72,494 49,589 47,550 53,312 65,793 -9.32%
-
Tax Rate 6.50% 3.11% 1.25% 0.36% -0.49% 0.21% 5.63% -
Total Cost 177,428 133,496 226,123 288,377 363,576 362,394 304,640 -30.23%
-
Net Worth 912,828 684,818 884,849 855,255 838,757 659,999 658,092 24.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 912,828 684,818 884,849 855,255 838,757 659,999 658,092 24.35%
NOSH 681,215 684,818 685,930 684,204 687,506 659,999 658,092 2.32%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.01% 43.40% 24.97% 15.70% 12.66% 14.39% 19.27% -
ROE 6.22% 15.05% 8.19% 5.80% 5.67% 8.08% 10.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.28 34.44 43.94 50.00 60.55 64.13 57.34 -29.01%
EPS 8.34 15.05 10.57 7.25 6.92 8.08 10.00 -11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.29 1.25 1.22 1.00 1.00 21.52%
Adjusted Per Share Value based on latest NOSH - 684,204
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.67 34.01 43.46 49.33 60.03 61.04 54.42 -27.36%
EPS 8.19 14.86 10.45 7.15 6.86 7.69 9.49 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 0.9876 1.276 1.2333 1.2095 0.9518 0.949 24.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.43 0.50 0.53 0.55 0.49 0.48 0.57 -
P/RPS 1.25 1.45 1.21 1.10 0.81 0.75 0.99 16.80%
P/EPS 5.16 3.32 5.01 7.59 7.08 5.94 5.70 -6.41%
EY 19.39 30.09 19.94 13.18 14.11 16.83 17.54 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.41 0.44 0.40 0.48 0.57 -31.92%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 -
Price 0.49 0.47 0.50 0.50 0.52 0.49 0.52 -
P/RPS 1.43 1.36 1.14 1.00 0.86 0.76 0.91 35.12%
P/EPS 5.88 3.12 4.73 6.90 7.52 6.07 5.20 8.53%
EY 17.02 32.01 21.14 14.50 13.30 16.48 19.23 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.39 0.40 0.43 0.49 0.52 -20.28%

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