[INSAS] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -69.49%
YoY- -62.91%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,692 49,285 45,480 119,650 45,649 50,181 85,804 -9.31%
PBT 31,645 22,459 12,916 11,435 27,623 15,280 23,239 5.27%
Tax -1,292 -1,204 -759 -307 -146 -496 -824 7.77%
NP 30,353 21,255 12,157 11,128 27,477 14,784 22,415 5.17%
-
NP to SH 30,422 21,091 12,042 10,003 26,967 13,676 21,820 5.68%
-
Tax Rate 4.08% 5.36% 5.88% 2.68% 0.53% 3.25% 3.55% -
Total Cost 17,339 28,030 33,323 108,522 18,172 35,397 63,389 -19.41%
-
Net Worth 1,007,350 938,944 855,255 809,453 677,144 656,925 707,016 6.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,007,350 938,944 855,255 809,453 677,144 656,925 707,016 6.07%
NOSH 671,567 680,394 684,204 658,092 593,986 597,205 609,497 1.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 63.64% 43.13% 26.73% 9.30% 60.19% 29.46% 26.12% -
ROE 3.02% 2.25% 1.41% 1.24% 3.98% 2.08% 3.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.10 7.24 6.65 18.18 7.69 8.40 14.08 -10.77%
EPS 4.53 3.10 1.76 1.52 4.54 2.29 3.58 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 1.25 1.23 1.14 1.10 1.16 4.37%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.88 7.11 6.56 17.25 6.58 7.24 12.37 -9.30%
EPS 4.39 3.04 1.74 1.44 3.89 1.97 3.15 5.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4527 1.354 1.2334 1.1673 0.9765 0.9473 1.0196 6.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.48 0.55 0.57 0.29 0.63 0.41 -
P/RPS 6.20 6.63 8.27 3.14 3.77 7.50 2.91 13.42%
P/EPS 9.71 15.48 31.25 37.50 6.39 27.51 11.45 -2.70%
EY 10.30 6.46 3.20 2.67 15.66 3.63 8.73 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.44 0.46 0.25 0.57 0.35 -3.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.41 0.48 0.50 0.53 0.25 0.59 0.60 -
P/RPS 5.77 6.63 7.52 2.92 3.25 7.02 4.26 5.18%
P/EPS 9.05 15.48 28.41 34.87 5.51 25.76 16.76 -9.75%
EY 11.05 6.46 3.52 2.87 18.16 3.88 5.97 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.40 0.43 0.22 0.54 0.52 -10.33%

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