[INSAS] YoY 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- 17.36%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
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 139,690 65,965 97,522 51,143 58,253 98,968 60,694 14.89%
PBT 30,354 32,485 10,401 24,969 24,514 2,213 4,367 38.12%
Tax -1,527 -1,766 -1,148 -320 -764 -2 317 -
NP 28,827 30,719 9,253 24,649 23,750 2,211 4,684 35.35%
-
NP to SH 28,116 30,686 8,879 24,752 23,596 691 3,445 41.87%
-
Tax Rate 5.03% 5.44% 11.04% 1.28% 3.12% 0.09% -7.26% -
Total Cost 110,863 35,246 88,269 26,494 34,503 96,757 56,010 12.04%
-
Net Worth 1,262,893 1,178,182 1,008,066 685,415 884,849 776,548 683,060 10.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,262,893 1,178,182 1,008,066 685,415 884,849 776,548 683,060 10.78%
NOSH 664,680 665,639 667,593 685,415 685,930 658,092 593,965 1.89%
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 20.64% 46.57% 9.49% 48.20% 40.77% 2.23% 7.72% -
ROE 2.23% 2.60% 0.88% 3.61% 2.67% 0.09% 0.50% -
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 21.02 9.91 14.61 7.46 8.49 15.04 10.22 12.76%
EPS 4.23 4.61 1.33 3.61 3.44 0.00 0.58 39.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.77 1.51 1.00 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 20.14 9.51 14.06 7.38 8.40 14.27 8.75 14.89%
EPS 4.05 4.43 1.28 3.57 3.40 0.10 0.50 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8212 1.699 1.4537 0.9884 1.276 1.1198 0.985 10.78%
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 4.19 12.61 2.91 6.03 6.24 3.79 2.35 10.11%
P/EPS 20.80 27.11 31.95 12.46 15.41 542.85 41.38 -10.82%
EY 4.81 3.69 3.13 8.02 6.49 0.18 2.42 12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.28 0.45 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 4.59 12.31 3.56 5.49 5.89 3.46 3.72 3.56%
P/EPS 22.81 26.46 39.10 11.35 14.53 495.24 65.52 -16.11%
EY 4.38 3.78 2.56 8.81 6.88 0.20 1.53 19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.34 0.41 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