[INSAS] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 15.93%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 225,510 235,376 230,196 237,306 233,501 235,861 301,369 -17.53%
PBT 59,911 11,316 69,972 69,517 59,974 105,656 76,201 -14.77%
Tax 296 -617 -3,902 -4,346 -3,901 -3,291 -955 -
NP 60,207 10,699 66,070 65,171 56,073 102,365 75,246 -13.77%
-
NP to SH 62,113 12,601 67,008 65,852 56,803 103,034 72,494 -9.76%
-
Tax Rate -0.49% 5.45% 5.58% 6.25% 6.50% 3.11% 1.25% -
Total Cost 165,303 224,677 164,126 172,135 177,428 133,496 226,123 -18.80%
-
Net Worth 986,993 958,653 685,415 938,944 912,828 684,818 884,849 7.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,972 - - - - - - -
Div Payout % 14.45% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 986,993 958,653 685,415 938,944 912,828 684,818 884,849 7.53%
NOSH 690,205 684,752 685,415 680,394 681,215 684,818 685,930 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.70% 4.55% 28.70% 27.46% 24.01% 43.40% 24.97% -
ROE 6.29% 1.31% 9.78% 7.01% 6.22% 15.05% 8.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.67 34.37 33.58 34.88 34.28 34.44 43.94 -17.88%
EPS 9.00 1.84 9.78 9.68 8.34 15.05 10.57 -10.13%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 1.00 1.38 1.34 1.00 1.29 7.09%
Adjusted Per Share Value based on latest NOSH - 680,394
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.52 33.94 33.20 34.22 33.67 34.01 43.46 -17.53%
EPS 8.96 1.82 9.66 9.50 8.19 14.86 10.45 -9.72%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4233 1.3825 0.9884 1.354 1.3164 0.9876 1.276 7.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.41 0.45 0.48 0.43 0.50 0.53 -
P/RPS 1.25 1.19 1.34 1.38 1.25 1.45 1.21 2.18%
P/EPS 4.56 22.28 4.60 4.96 5.16 3.32 5.01 -6.06%
EY 21.95 4.49 21.73 20.16 19.39 30.09 19.94 6.59%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.45 0.35 0.32 0.50 0.41 -20.56%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.41 0.41 0.41 0.48 0.49 0.47 0.50 -
P/RPS 1.25 1.19 1.22 1.38 1.43 1.36 1.14 6.31%
P/EPS 4.56 22.28 4.19 4.96 5.88 3.12 4.73 -2.40%
EY 21.95 4.49 23.84 20.16 17.02 32.01 21.14 2.53%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.41 0.35 0.37 0.47 0.39 -17.87%

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