[INSAS] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 15.02%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 306,179 297,324 270,296 223,917 225,510 235,376 230,196 20.92%
PBT 93,940 62,600 54,529 69,097 59,911 11,316 69,972 21.67%
Tax 13 1,868 -620 208 296 -617 -3,902 -
NP 93,953 64,468 53,909 69,305 60,207 10,699 66,070 26.42%
-
NP to SH 91,141 62,041 55,571 71,444 62,113 12,601 67,008 22.73%
-
Tax Rate -0.01% -2.98% 1.14% -0.30% -0.49% 5.45% 5.58% -
Total Cost 212,226 232,856 216,387 154,612 165,303 224,677 164,126 18.67%
-
Net Worth 1,091,567 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 36.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,696 8,972 8,972 8,972 8,972 - - -
Div Payout % 7.35% 14.46% 16.15% 12.56% 14.45% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,091,567 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 36.33%
NOSH 669,673 676,517 667,593 671,567 690,205 684,752 685,415 -1.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 30.69% 21.68% 19.94% 30.95% 26.70% 4.55% 28.70% -
ROE 8.35% 5.95% 5.51% 7.09% 6.29% 1.31% 9.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.72 43.95 40.49 33.34 32.67 34.37 33.58 22.81%
EPS 13.61 9.17 8.32 10.64 9.00 1.84 9.78 24.62%
DPS 1.00 1.33 1.34 1.34 1.30 0.00 0.00 -
NAPS 1.63 1.54 1.51 1.50 1.43 1.40 1.00 38.46%
Adjusted Per Share Value based on latest NOSH - 671,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.15 42.88 38.98 32.29 32.52 33.94 33.20 20.90%
EPS 13.14 8.95 8.01 10.30 8.96 1.82 9.66 22.74%
DPS 0.97 1.29 1.29 1.29 1.29 0.00 0.00 -
NAPS 1.5741 1.5024 1.4537 1.4527 1.4233 1.3825 0.9884 36.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.545 0.50 0.425 0.44 0.41 0.41 0.45 -
P/RPS 1.19 1.14 1.05 1.32 1.25 1.19 1.34 -7.60%
P/EPS 4.00 5.45 5.11 4.14 4.56 22.28 4.60 -8.88%
EY 24.97 18.34 19.59 24.18 21.95 4.49 21.73 9.69%
DY 1.83 2.65 3.16 3.04 3.17 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.29 0.29 0.29 0.45 -18.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 29/05/12 -
Price 0.945 0.505 0.52 0.41 0.41 0.41 0.41 -
P/RPS 2.07 1.15 1.28 1.23 1.25 1.19 1.22 42.21%
P/EPS 6.94 5.51 6.25 3.85 4.56 22.28 4.19 39.94%
EY 14.40 18.16 16.01 25.95 21.95 4.49 23.84 -28.52%
DY 1.06 2.63 2.58 3.26 3.17 0.00 0.00 -
P/NAPS 0.58 0.33 0.34 0.27 0.29 0.29 0.41 25.99%

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