[INSAS] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 11.52%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 275,141 276,520 307,600 339,157 306,179 297,324 270,296 1.19%
PBT 134,842 171,151 126,659 104,575 93,940 62,600 54,529 82.76%
Tax -10,129 -10,467 -467 151 13 1,868 -620 542.75%
NP 124,713 160,684 126,192 104,726 93,953 64,468 53,909 74.82%
-
NP to SH 124,743 160,404 123,449 101,642 91,141 62,041 55,571 71.35%
-
Tax Rate 7.51% 6.12% 0.37% -0.14% -0.01% -2.98% 1.14% -
Total Cost 150,428 115,836 181,408 234,431 212,226 232,856 216,387 -21.50%
-
Net Worth 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 12.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,649 6,696 6,696 6,696 6,696 8,972 8,972 -18.09%
Div Payout % 5.33% 4.17% 5.42% 6.59% 7.35% 14.46% 16.15% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 12.11%
NOSH 664,957 665,123 665,639 660,048 669,673 676,517 667,593 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 45.33% 58.11% 41.02% 30.88% 30.69% 21.68% 19.94% -
ROE 10.42% 24.12% 10.48% 9.01% 8.35% 5.95% 5.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.38 41.57 46.21 51.38 45.72 43.95 40.49 1.45%
EPS 18.76 24.12 18.55 15.40 13.61 9.17 8.32 71.86%
DPS 1.00 1.00 1.00 1.01 1.00 1.33 1.34 -17.71%
NAPS 1.80 1.00 1.77 1.71 1.63 1.54 1.51 12.41%
Adjusted Per Share Value based on latest NOSH - 660,048
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.68 39.88 44.36 48.91 44.15 42.88 38.98 1.19%
EPS 17.99 23.13 17.80 14.66 13.14 8.95 8.01 71.41%
DPS 0.96 0.97 0.97 0.97 0.97 1.29 1.29 -17.86%
NAPS 1.7261 0.9592 1.6991 1.6277 1.5741 1.5024 1.4537 12.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.23 1.19 1.25 0.875 0.545 0.50 0.425 -
P/RPS 2.97 2.86 2.70 1.70 1.19 1.14 1.05 99.88%
P/EPS 6.56 4.93 6.74 5.68 4.00 5.45 5.11 18.10%
EY 15.25 20.27 14.84 17.60 24.97 18.34 19.59 -15.36%
DY 0.81 0.84 0.80 1.16 1.83 2.65 3.16 -59.61%
P/NAPS 0.68 1.19 0.71 0.51 0.33 0.32 0.28 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 -
Price 1.15 1.27 1.22 0.905 0.945 0.505 0.52 -
P/RPS 2.78 3.05 2.64 1.76 2.07 1.15 1.28 67.62%
P/EPS 6.13 5.27 6.58 5.88 6.94 5.51 6.25 -1.28%
EY 16.31 18.99 15.20 17.02 14.40 18.16 16.01 1.24%
DY 0.87 0.79 0.82 1.12 1.06 2.63 2.58 -51.52%
P/NAPS 0.64 1.27 0.69 0.53 0.58 0.33 0.34 52.39%

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