[INSAS] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 77.38%
YoY- 406.51%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 339,105 230,439 198,748 205,391 173,787 176,120 143,353 15.41%
PBT 79,231 27,632 69,154 49,692 12,247 35,623 28,093 18.84%
Tax -4,019 -2,594 -936 -2,964 -2,378 -11,311 -2,622 7.37%
NP 75,212 25,038 68,218 46,728 9,869 24,312 25,471 19.75%
-
NP to SH 68,547 20,411 65,685 45,343 8,952 24,312 25,471 17.92%
-
Tax Rate 5.07% 9.39% 1.35% 5.96% 19.42% 31.75% 9.33% -
Total Cost 263,893 205,401 130,530 158,663 163,918 151,808 117,882 14.36%
-
Net Worth 809,453 677,144 656,925 707,016 689,661 534,558 500,399 8.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 809,453 677,144 656,925 707,016 689,661 534,558 500,399 8.33%
NOSH 658,092 593,986 597,205 609,497 599,705 607,453 610,243 1.26%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.18% 10.87% 34.32% 22.75% 5.68% 13.80% 17.77% -
ROE 8.47% 3.01% 10.00% 6.41% 1.30% 4.55% 5.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.53 38.80 33.28 33.70 28.98 28.99 23.49 13.97%
EPS 10.42 3.44 11.00 7.44 1.49 4.00 4.17 16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.14 1.10 1.16 1.15 0.88 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 609,497
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.90 33.23 28.66 29.62 25.06 25.40 20.67 15.41%
EPS 9.88 2.94 9.47 6.54 1.29 3.51 3.67 17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1673 0.9765 0.9473 1.0196 0.9945 0.7709 0.7216 8.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.57 0.29 0.63 0.41 0.22 0.36 0.44 -
P/RPS 1.11 0.75 1.89 1.22 0.76 1.24 1.87 -8.31%
P/EPS 5.47 8.44 5.73 5.51 14.74 8.99 10.54 -10.34%
EY 18.27 11.85 17.46 18.14 6.79 11.12 9.49 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.25 0.57 0.35 0.19 0.41 0.54 -2.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 15/02/07 24/02/06 23/02/05 26/02/04 -
Price 0.53 0.25 0.59 0.60 0.26 0.38 0.52 -
P/RPS 1.03 0.64 1.77 1.78 0.90 1.31 2.21 -11.93%
P/EPS 5.09 7.28 5.36 8.07 17.42 9.49 12.46 -13.84%
EY 19.65 13.75 18.64 12.40 5.74 10.53 8.03 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.54 0.52 0.23 0.43 0.63 -6.16%

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