[INSAS] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 844.86%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 425,958 292,172 278,470 231,910 239,464 402,021 221,336 11.52%
PBT 87,598 181,749 96,337 38,720 86,298 66,062 44,804 11.81%
Tax -7,784 -6,389 -3,276 -3,272 -2,457 -1,358 -956 41.81%
NP 79,814 175,360 93,061 35,448 83,841 64,704 43,848 10.49%
-
NP to SH 78,249 174,678 92,801 35,508 83,542 57,966 39,449 12.08%
-
Tax Rate 8.89% 3.52% 3.40% 8.45% 2.85% 2.06% 2.13% -
Total Cost 346,144 116,812 185,409 196,462 155,622 337,317 177,488 11.77%
-
Net Worth 1,264,232 1,178,282 1,025,341 958,442 885,296 797,830 683,233 10.79%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,871 8,875 11,769 - - - - -
Div Payout % 11.34% 5.08% 12.68% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,264,232 1,178,282 1,025,341 958,442 885,296 797,830 683,233 10.79%
NOSH 665,385 665,696 679,034 684,601 686,276 676,127 594,116 1.90%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.74% 60.02% 33.42% 15.29% 35.01% 16.09% 19.81% -
ROE 6.19% 14.82% 9.05% 3.70% 9.44% 7.27% 5.77% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 64.02 43.89 41.01 33.88 34.89 59.46 37.25 9.44%
EPS 11.76 26.24 13.67 5.19 12.17 8.57 6.64 9.99%
DPS 1.33 1.33 1.73 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.77 1.51 1.40 1.29 1.18 1.15 8.72%
Adjusted Per Share Value based on latest NOSH - 685,415
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 61.43 42.13 40.16 33.44 34.53 57.97 31.92 11.52%
EPS 11.28 25.19 13.38 5.12 12.05 8.36 5.69 12.07%
DPS 1.28 1.28 1.70 0.00 0.00 0.00 0.00 -
NAPS 1.8231 1.6992 1.4786 1.3821 1.2767 1.1505 0.9853 10.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.88 1.25 0.425 0.45 0.53 0.57 0.24 -
P/RPS 1.37 2.85 1.04 1.33 1.52 0.96 0.64 13.51%
P/EPS 7.48 4.76 3.11 8.68 4.35 6.65 3.61 12.90%
EY 13.36 20.99 32.16 11.53 22.97 15.04 27.67 -11.42%
DY 1.52 1.07 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.28 0.32 0.41 0.48 0.21 13.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 29/05/14 28/05/13 29/05/12 30/05/11 20/05/10 29/05/09 -
Price 0.965 1.22 0.52 0.41 0.50 0.52 0.38 -
P/RPS 1.51 2.78 1.27 1.21 1.43 0.87 1.02 6.75%
P/EPS 8.21 4.65 3.80 7.90 4.11 6.07 5.72 6.20%
EY 12.19 21.51 26.28 12.65 24.35 16.49 17.47 -5.81%
DY 1.38 1.09 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.34 0.29 0.39 0.44 0.33 7.52%

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