[INSAS] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 11.52%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 275,728 346,573 303,135 339,157 223,917 237,306 342,084 -3.52%
PBT 144,800 91,253 102,669 104,575 69,097 69,517 53,900 17.88%
Tax -9,121 -7,907 -11,752 151 208 -4,346 -193 90.03%
NP 135,679 83,346 90,917 104,726 69,305 65,171 53,707 16.68%
-
NP to SH 134,959 82,868 90,652 101,642 71,444 65,852 49,589 18.14%
-
Tax Rate 6.30% 8.66% 11.45% -0.14% -0.30% 6.25% 0.36% -
Total Cost 140,049 263,227 212,218 234,431 154,612 172,135 288,377 -11.33%
-
Net Worth 1,445,355 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 9.13%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,630 6,625 6,649 6,696 8,972 - - -
Div Payout % 4.91% 8.00% 7.34% 6.59% 12.56% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,445,355 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 9.13%
NOSH 663,007 663,191 669,803 660,048 671,567 680,394 684,204 -0.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 49.21% 24.05% 29.99% 30.88% 30.95% 27.46% 15.70% -
ROE 9.34% 6.38% 7.44% 9.01% 7.09% 7.01% 5.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.59 52.26 45.26 51.38 33.34 34.88 50.00 -3.02%
EPS 20.36 12.50 13.53 15.40 10.64 9.68 7.25 18.76%
DPS 1.00 1.00 1.00 1.01 1.34 0.00 0.00 -
NAPS 2.18 1.96 1.82 1.71 1.50 1.38 1.25 9.70%
Adjusted Per Share Value based on latest NOSH - 660,048
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.76 49.98 43.71 48.91 32.29 34.22 49.33 -3.52%
EPS 19.46 11.95 13.07 14.66 10.30 9.50 7.15 18.14%
DPS 0.96 0.96 0.96 0.97 1.29 0.00 0.00 -
NAPS 2.0843 1.8745 1.758 1.6277 1.4527 1.354 1.2334 9.12%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.71 0.77 0.795 0.875 0.44 0.48 0.55 -
P/RPS 1.71 1.47 1.76 1.70 1.32 1.38 1.10 7.62%
P/EPS 3.49 6.16 5.87 5.68 4.14 4.96 7.59 -12.13%
EY 28.67 16.23 17.02 17.60 24.18 20.16 13.18 13.81%
DY 1.41 1.30 1.26 1.16 3.04 0.00 0.00 -
P/NAPS 0.33 0.39 0.44 0.51 0.29 0.35 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 -
Price 0.84 0.71 0.90 0.905 0.41 0.48 0.50 -
P/RPS 2.02 1.36 1.99 1.76 1.23 1.38 1.00 12.42%
P/EPS 4.13 5.68 6.65 5.88 3.85 4.96 6.90 -8.19%
EY 24.23 17.60 15.04 17.02 25.95 20.16 14.50 8.92%
DY 1.19 1.41 1.11 1.12 3.26 0.00 0.00 -
P/NAPS 0.39 0.36 0.49 0.53 0.27 0.35 0.40 -0.42%

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