[INSAS] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -10.81%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 306,179 225,510 233,501 416,254 265,104 234,971 234,371 4.55%
PBT 93,940 59,911 59,974 52,419 95,419 15,289 77,113 3.34%
Tax 13 296 -3,901 259 -3,858 -2,944 -1,264 -
NP 93,953 60,207 56,073 52,678 91,561 12,345 75,849 3.62%
-
NP to SH 91,141 62,113 56,803 47,550 85,511 7,120 73,829 3.56%
-
Tax Rate -0.01% -0.49% 6.50% -0.49% 4.04% 19.26% 1.64% -
Total Cost 212,226 165,303 177,428 363,576 173,543 222,626 158,522 4.97%
-
Net Worth 1,091,567 986,993 912,828 838,757 807,841 642,321 646,574 9.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,696 8,972 - - - - - -
Div Payout % 7.35% 14.45% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,091,567 986,993 912,828 838,757 807,841 642,321 646,574 9.11%
NOSH 669,673 690,205 681,215 687,506 667,637 589,285 598,680 1.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 30.69% 26.70% 24.01% 12.66% 34.54% 5.25% 32.36% -
ROE 8.35% 6.29% 6.22% 5.67% 10.59% 1.11% 11.42% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.72 32.67 34.28 60.55 39.71 39.87 39.15 2.61%
EPS 13.61 9.00 8.34 6.92 12.81 1.21 12.33 1.65%
DPS 1.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.43 1.34 1.22 1.21 1.09 1.08 7.09%
Adjusted Per Share Value based on latest NOSH - 687,506
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.15 32.52 33.67 60.03 38.23 33.88 33.80 4.54%
EPS 13.14 8.96 8.19 6.86 12.33 1.03 10.65 3.56%
DPS 0.97 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5741 1.4233 1.3164 1.2095 1.165 0.9263 0.9324 9.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.545 0.41 0.43 0.49 0.46 0.30 0.60 -
P/RPS 1.19 1.25 1.25 0.81 1.16 0.75 1.53 -4.09%
P/EPS 4.00 4.56 5.16 7.08 3.59 24.83 4.87 -3.22%
EY 24.97 21.95 19.39 14.11 27.84 4.03 20.55 3.29%
DY 1.83 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.32 0.40 0.38 0.28 0.56 -8.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.945 0.41 0.49 0.52 0.54 0.27 0.59 -
P/RPS 2.07 1.25 1.43 0.86 1.36 0.68 1.51 5.39%
P/EPS 6.94 4.56 5.88 7.52 4.22 22.35 4.78 6.40%
EY 14.40 21.95 17.02 13.30 23.72 4.47 20.90 -6.01%
DY 1.06 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.29 0.37 0.43 0.45 0.25 0.55 0.88%

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