[INSAS] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 46.9%
YoY- 46.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 277,288 382,993 275,141 306,179 225,510 233,501 416,254 -6.54%
PBT 175,515 47,947 134,842 93,940 59,911 59,974 52,419 22.29%
Tax -10,783 -7,447 -10,129 13 296 -3,901 259 -
NP 164,732 40,500 124,713 93,953 60,207 56,073 52,678 20.90%
-
NP to SH 164,983 38,369 124,743 91,141 62,113 56,803 47,550 23.01%
-
Tax Rate 6.14% 15.53% 7.51% -0.01% -0.49% 6.50% -0.49% -
Total Cost 112,556 342,493 150,428 212,226 165,303 177,428 363,576 -17.73%
-
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,630 6,625 6,649 6,696 8,972 - - -
Div Payout % 4.02% 17.27% 5.33% 7.35% 14.45% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
NOSH 663,007 662,579 664,957 669,673 690,205 681,215 687,506 -0.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 59.41% 10.57% 45.33% 30.69% 26.70% 24.01% 12.66% -
ROE 11.68% 3.05% 10.42% 8.35% 6.29% 6.22% 5.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.82 57.80 41.38 45.72 32.67 34.28 60.55 -5.97%
EPS 24.88 5.79 18.76 13.61 9.00 8.34 6.92 23.74%
DPS 1.00 1.00 1.00 1.00 1.30 0.00 0.00 -
NAPS 2.13 1.90 1.80 1.63 1.43 1.34 1.22 9.72%
Adjusted Per Share Value based on latest NOSH - 669,673
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.99 55.23 39.68 44.15 32.52 33.67 60.03 -6.54%
EPS 23.79 5.53 17.99 13.14 8.96 8.19 6.86 23.00%
DPS 0.96 0.96 0.96 0.97 1.29 0.00 0.00 -
NAPS 2.0365 1.8154 1.726 1.5741 1.4233 1.3164 1.2095 9.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.715 0.70 1.23 0.545 0.41 0.43 0.49 -
P/RPS 1.71 1.21 2.97 1.19 1.25 1.25 0.81 13.24%
P/EPS 2.87 12.09 6.56 4.00 4.56 5.16 7.08 -13.95%
EY 34.80 8.27 15.25 24.97 21.95 19.39 14.11 16.22%
DY 1.40 1.43 0.81 1.83 3.17 0.00 0.00 -
P/NAPS 0.34 0.37 0.68 0.33 0.29 0.32 0.40 -2.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 25/11/13 29/11/12 29/11/11 30/11/10 -
Price 0.72 0.835 1.15 0.945 0.41 0.49 0.52 -
P/RPS 1.72 1.44 2.78 2.07 1.25 1.43 0.86 12.23%
P/EPS 2.89 14.42 6.13 6.94 4.56 5.88 7.52 -14.72%
EY 34.56 6.94 16.31 14.40 21.95 17.02 13.30 17.23%
DY 1.39 1.20 0.87 1.06 3.17 0.00 0.00 -
P/NAPS 0.34 0.44 0.64 0.58 0.29 0.37 0.43 -3.83%

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