[INSAS] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 282.97%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 207,484 189,224 284,460 289,976 254,556 294,020 303,460 -6.13%
PBT 246,796 -102,904 100,952 246,188 120,828 -73,552 109,176 14.54%
Tax -12,876 -10,212 -6,136 -7,488 -68 -3,720 -1,280 46.87%
NP 233,920 -113,116 94,816 238,700 120,760 -77,272 107,896 13.75%
-
NP to SH 234,344 -116,084 94,956 237,600 121,200 -76,848 108,076 13.75%
-
Tax Rate 5.22% - 6.08% 3.04% 0.06% - 1.17% -
Total Cost -26,436 302,340 189,644 51,276 133,796 371,292 195,564 -
-
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 26,520 26,503 26,598 26,786 35,890 - - -
Div Payout % 11.32% 0.00% 28.01% 11.27% 29.61% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
NOSH 693,333 662,579 664,957 669,673 690,205 681,215 687,506 0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 112.74% -59.78% 33.33% 82.32% 47.44% -26.28% 35.56% -
ROE 16.59% -9.22% 7.93% 21.77% 12.28% -8.42% 12.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.29 28.56 42.78 43.30 36.88 43.16 44.14 -5.56%
EPS 35.36 -17.52 14.28 35.48 17.56 -11.28 15.72 14.45%
DPS 4.00 4.00 4.00 4.00 5.20 0.00 0.00 -
NAPS 2.13 1.90 1.80 1.63 1.43 1.34 1.22 9.72%
Adjusted Per Share Value based on latest NOSH - 669,673
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.92 27.29 41.02 41.82 36.71 42.40 43.76 -6.13%
EPS 33.79 -16.74 13.69 34.26 17.48 -11.08 15.59 13.74%
DPS 3.82 3.82 3.84 3.86 5.18 0.00 0.00 -
NAPS 2.0365 1.8155 1.7261 1.5741 1.4233 1.3164 1.2096 9.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.715 0.70 1.23 0.545 0.41 0.43 0.49 -
P/RPS 2.28 2.45 2.88 1.26 1.11 1.00 1.11 12.73%
P/EPS 2.02 -4.00 8.61 1.54 2.33 -3.81 3.12 -6.98%
EY 49.43 -25.03 11.61 65.10 42.83 -26.23 32.08 7.46%
DY 5.59 5.71 3.25 7.34 12.68 0.00 0.00 -
P/NAPS 0.34 0.37 0.68 0.33 0.29 0.32 0.40 -2.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 25/11/13 29/11/12 29/11/11 30/11/10 -
Price 0.72 0.835 1.15 0.945 0.41 0.49 0.52 -
P/RPS 2.30 2.92 2.69 2.18 1.11 1.14 1.18 11.75%
P/EPS 2.04 -4.77 8.05 2.66 2.33 -4.34 3.31 -7.74%
EY 49.09 -20.98 12.42 37.54 42.83 -23.02 30.23 8.40%
DY 5.56 4.79 3.48 4.23 12.68 0.00 0.00 -
P/NAPS 0.34 0.44 0.64 0.58 0.29 0.37 0.43 -3.83%

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