[INSAS] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.84%
YoY- -28.65%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 346,573 382,993 406,802 376,860 303,135 275,141 276,520 16.19%
PBT 91,253 47,947 98,911 100,538 102,669 134,842 171,151 -34.17%
Tax -7,907 -7,447 -6,428 -11,513 -11,752 -10,129 -10,467 -17.01%
NP 83,346 40,500 92,483 89,025 90,917 124,713 160,684 -35.36%
-
NP to SH 82,868 38,369 91,129 88,082 90,652 124,743 160,404 -35.53%
-
Tax Rate 8.66% 15.53% 6.50% 11.45% 11.45% 7.51% 6.12% -
Total Cost 263,227 342,493 314,319 287,835 212,218 150,428 115,836 72.58%
-
Net Worth 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 665,123 56.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,625 6,625 6,649 6,649 6,649 6,649 6,696 -0.70%
Div Payout % 8.00% 17.27% 7.30% 7.55% 7.34% 5.33% 4.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 665,123 56.12%
NOSH 663,191 662,579 660,295 664,680 669,803 664,957 665,123 -0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.05% 10.57% 22.73% 23.62% 29.99% 45.33% 58.11% -
ROE 6.38% 3.05% 13.80% 6.97% 7.44% 10.42% 24.12% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.26 57.80 61.61 56.70 45.26 41.38 41.57 16.43%
EPS 12.50 5.79 13.80 13.25 13.53 18.76 24.12 -35.40%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.96 1.90 1.00 1.90 1.82 1.80 1.00 56.42%
Adjusted Per Share Value based on latest NOSH - 664,680
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.98 55.23 58.66 54.35 43.71 39.68 39.88 16.19%
EPS 11.95 5.53 13.14 12.70 13.07 17.99 23.13 -35.53%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.97 -0.68%
NAPS 1.8745 1.8155 0.9522 1.8212 1.758 1.7261 0.9592 56.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.77 0.70 0.82 0.88 0.795 1.23 1.19 -
P/RPS 1.47 1.21 1.33 1.55 1.76 2.97 2.86 -35.75%
P/EPS 6.16 12.09 5.94 6.64 5.87 6.56 4.93 15.96%
EY 16.23 8.27 16.83 15.06 17.02 15.25 20.27 -13.73%
DY 1.30 1.43 1.22 1.14 1.26 0.81 0.84 33.68%
P/NAPS 0.39 0.37 0.82 0.46 0.44 0.68 1.19 -52.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.71 0.835 0.64 0.965 0.90 1.15 1.27 -
P/RPS 1.36 1.44 1.04 1.70 1.99 2.78 3.05 -41.54%
P/EPS 5.68 14.42 4.64 7.28 6.65 6.13 5.27 5.10%
EY 17.60 6.94 21.56 13.73 15.04 16.31 18.99 -4.92%
DY 1.41 1.20 1.56 1.04 1.11 0.87 0.79 46.98%
P/NAPS 0.36 0.44 0.64 0.51 0.49 0.64 1.27 -56.74%

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