[INSAS] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.64%
YoY- 392.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 272,723 406,802 276,520 297,324 235,376 235,861 423,287 -7.05%
PBT 88,090 98,911 171,151 62,600 11,316 105,656 61,024 6.30%
Tax -10,117 -6,428 -10,467 1,868 -617 -3,291 -131 106.22%
NP 77,973 92,483 160,684 64,468 10,699 102,365 60,893 4.20%
-
NP to SH 77,376 91,129 160,404 62,041 12,601 103,034 53,312 6.39%
-
Tax Rate 11.48% 6.50% 6.12% -2.98% 5.45% 3.11% 0.21% -
Total Cost 194,750 314,319 115,836 232,856 224,677 133,496 362,394 -9.82%
-
Net Worth 1,353,672 660,295 665,123 1,041,837 958,653 684,818 659,999 12.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,625 6,649 6,696 8,972 - - - -
Div Payout % 8.56% 7.30% 4.17% 14.46% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,353,672 660,295 665,123 1,041,837 958,653 684,818 659,999 12.70%
NOSH 663,564 660,295 665,123 676,517 684,752 684,818 659,999 0.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 28.59% 22.73% 58.11% 21.68% 4.55% 43.40% 14.39% -
ROE 5.72% 13.80% 24.12% 5.95% 1.31% 15.05% 8.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.10 61.61 41.57 43.95 34.37 34.44 64.13 -7.14%
EPS 11.66 13.80 24.12 9.17 1.84 15.05 8.08 6.29%
DPS 1.00 1.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 2.04 1.00 1.00 1.54 1.40 1.00 1.00 12.60%
Adjusted Per Share Value based on latest NOSH - 676,517
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.33 58.66 39.88 42.88 33.94 34.01 61.04 -7.05%
EPS 11.16 13.14 23.13 8.95 1.82 14.86 7.69 6.39%
DPS 0.96 0.96 0.97 1.29 0.00 0.00 0.00 -
NAPS 1.9521 0.9522 0.9592 1.5024 1.3825 0.9876 0.9518 12.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.645 0.82 1.19 0.50 0.41 0.50 0.48 -
P/RPS 1.57 1.33 2.86 1.14 1.19 1.45 0.75 13.09%
P/EPS 5.53 5.94 4.93 5.45 22.28 3.32 5.94 -1.18%
EY 18.08 16.83 20.27 18.34 4.49 30.09 16.83 1.20%
DY 1.55 1.22 0.84 2.65 0.00 0.00 0.00 -
P/NAPS 0.32 0.82 1.19 0.32 0.29 0.50 0.48 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 17/08/15 26/08/14 28/08/13 30/08/12 25/08/11 25/08/10 -
Price 0.655 0.64 1.27 0.505 0.41 0.47 0.49 -
P/RPS 1.59 1.04 3.05 1.15 1.19 1.36 0.76 13.07%
P/EPS 5.62 4.64 5.27 5.51 22.28 3.12 6.07 -1.27%
EY 17.80 21.56 18.99 18.16 4.49 32.01 16.48 1.29%
DY 1.53 1.56 0.79 2.63 0.00 0.00 0.00 -
P/NAPS 0.32 0.64 1.27 0.33 0.29 0.47 0.49 -6.84%

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