[INSAS] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -36.84%
YoY- 4073.45%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 63,639 73,505 75,865 82,898 59,659 58,188 36,002 9.94%
PBT 30,207 -18,388 27,294 35,899 1,613 9,468 9,705 20.81%
Tax -17 -930 -320 -710 -888 -289 -402 -40.94%
NP 30,190 -19,318 26,974 35,189 725 9,179 9,303 21.65%
-
NP to SH 30,300 -19,212 27,019 32,781 -825 8,621 9,169 22.02%
-
Tax Rate 0.06% - 1.17% 1.98% 55.05% 3.05% 4.14% -
Total Cost 33,449 92,823 48,891 47,709 58,934 49,009 26,699 3.82%
-
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,972 - - - - - - -
Div Payout % 29.61% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
NOSH 690,205 681,215 687,506 667,637 589,285 598,680 603,223 2.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 47.44% -26.28% 35.56% 42.45% 1.22% 15.77% 25.84% -
ROE 3.07% -2.10% 3.22% 4.06% -0.13% 1.33% 1.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.22 10.79 11.03 12.42 10.12 9.72 5.97 7.50%
EPS 4.39 -2.82 3.93 4.91 -0.14 1.44 1.52 19.31%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.34 1.22 1.21 1.09 1.08 1.14 3.84%
Adjusted Per Share Value based on latest NOSH - 667,637
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.18 10.60 10.94 11.95 8.60 8.39 5.19 9.96%
EPS 4.37 -2.77 3.90 4.73 -0.12 1.24 1.32 22.05%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4233 1.3164 1.2095 1.165 0.9263 0.9324 0.9917 6.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.43 0.49 0.46 0.30 0.60 0.28 -
P/RPS 4.45 3.99 4.44 3.70 2.96 6.17 4.69 -0.87%
P/EPS 9.34 -15.25 12.47 9.37 -214.29 41.67 18.42 -10.69%
EY 10.71 -6.56 8.02 10.67 -0.47 2.40 5.43 11.97%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.40 0.38 0.28 0.56 0.25 2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.41 0.49 0.52 0.54 0.27 0.59 0.40 -
P/RPS 4.45 4.54 4.71 4.35 2.67 6.07 6.70 -6.58%
P/EPS 9.34 -17.37 13.23 11.00 -192.86 40.97 26.32 -15.84%
EY 10.71 -5.76 7.56 9.09 -0.52 2.44 3.80 18.83%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.45 0.25 0.55 0.35 -3.08%

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