[INSAS] YoY Cumulative 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- 1317.3%
YoY- -57.5%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 319,469 219,129 208,853 173,933 179,598 301,516 166,002 11.52%
PBT 65,699 136,312 72,253 29,040 64,724 49,547 33,603 11.81%
Tax -5,838 -4,792 -2,457 -2,454 -1,843 -1,019 -717 41.81%
NP 59,861 131,520 69,796 26,586 62,881 48,528 32,886 10.49%
-
NP to SH 58,687 131,009 69,601 26,631 62,657 43,475 29,587 12.08%
-
Tax Rate 8.89% 3.52% 3.40% 8.45% 2.85% 2.06% 2.13% -
Total Cost 259,608 87,609 139,057 147,347 116,717 252,988 133,116 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 6,653 6,656 8,827 - - - - -
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 4.64% 11.12% 6.79% 2.78% 7.08% 5.45% 4.33% -
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 48.01 32.92 30.76 25.41 26.17 44.59 27.94 9.43%
EPS 8.82 19.68 10.25 3.89 9.13 6.43 4.98 9.99%
DPS 1.00 1.00 1.30 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 46.07 31.60 30.12 25.08 25.90 43.48 23.94 11.52%
EPS 8.46 18.89 10.04 3.84 9.04 6.27 4.27 12.06%
DPS 0.96 0.96 1.27 0.00 0.00 0.00 0.00 -
NAPS 1.8231 1.6992 1.4786 1.3822 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 1.83 3.80 1.38 1.77 2.03 1.28 0.86 13.40%
P/EPS 9.98 6.35 4.15 11.57 5.81 8.86 4.82 12.89%
EY 10.02 15.74 24.12 8.64 17.23 11.28 20.75 -11.42%
DY 1.14 0.80 3.06 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 2.01 3.71 1.69 1.61 1.91 1.17 1.36 6.72%
P/EPS 10.94 6.20 5.07 10.54 5.48 8.09 7.63 6.18%
EY 9.14 16.13 19.71 9.49 18.26 12.37 13.11 -5.83%
DY 1.04 0.82 2.50 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