[INSAS] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -4.02%
YoY- 141.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 342,084 416,254 423,287 377,379 339,105 265,104 241,865 25.92%
PBT 53,900 52,419 61,024 77,077 79,231 95,419 61,133 -8.03%
Tax -193 259 -131 -4,338 -4,019 -3,858 -4,036 -86.75%
NP 53,707 52,678 60,893 72,739 75,212 91,561 57,097 -3.98%
-
NP to SH 49,589 47,550 53,312 65,793 68,547 85,511 51,905 -2.98%
-
Tax Rate 0.36% -0.49% 0.21% 5.63% 5.07% 4.04% 6.60% -
Total Cost 288,377 363,576 362,394 304,640 263,893 173,543 184,768 34.44%
-
Net Worth 855,255 838,757 659,999 658,092 809,453 807,841 741,801 9.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 855,255 838,757 659,999 658,092 809,453 807,841 741,801 9.92%
NOSH 684,204 687,506 659,999 658,092 658,092 667,637 639,484 4.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.70% 12.66% 14.39% 19.27% 22.18% 34.54% 23.61% -
ROE 5.80% 5.67% 8.08% 10.00% 8.47% 10.59% 7.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.00 60.55 64.13 57.34 51.53 39.71 37.82 20.39%
EPS 7.25 6.92 8.08 10.00 10.42 12.81 8.12 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.00 1.00 1.23 1.21 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.33 60.03 61.04 54.42 48.90 38.23 34.88 25.91%
EPS 7.15 6.86 7.69 9.49 9.88 12.33 7.49 -3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2333 1.2095 0.9518 0.949 1.1673 1.165 1.0697 9.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.49 0.48 0.57 0.57 0.46 0.41 -
P/RPS 1.10 0.81 0.75 0.99 1.11 1.16 1.08 1.22%
P/EPS 7.59 7.08 5.94 5.70 5.47 3.59 5.05 31.11%
EY 13.18 14.11 16.83 17.54 18.27 27.84 19.80 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.48 0.57 0.46 0.38 0.35 16.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.50 0.52 0.49 0.52 0.53 0.54 0.44 -
P/RPS 1.00 0.86 0.76 0.91 1.03 1.36 1.16 -9.39%
P/EPS 6.90 7.52 6.07 5.20 5.09 4.22 5.42 17.41%
EY 14.50 13.30 16.48 19.23 19.65 23.72 18.45 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.49 0.52 0.43 0.45 0.38 3.46%

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