[INSAS] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 29.1%
YoY- 2446.32%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 377,379 238,410 213,301 205,281 166,529 178,997 149,879 16.62%
PBT 77,077 34,224 49,656 62,899 5,446 32,373 43,629 9.94%
Tax -4,338 -1,941 -8 -3,017 -1,815 -10,128 -4,623 -1.05%
NP 72,739 32,283 49,648 59,882 3,631 22,245 39,006 10.93%
-
NP to SH 65,793 27,212 46,692 58,540 2,299 22,245 39,006 9.09%
-
Tax Rate 5.63% 5.67% 0.02% 4.80% 33.33% 31.29% 10.60% -
Total Cost 304,640 206,127 163,653 145,399 162,898 156,752 110,873 18.33%
-
Net Worth 658,092 683,060 653,221 601,876 701,499 545,579 503,413 4.56%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 658,092 683,060 653,221 601,876 701,499 545,579 503,413 4.56%
NOSH 658,092 593,965 599,285 590,075 609,999 606,200 606,521 1.36%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.27% 13.54% 23.28% 29.17% 2.18% 12.43% 26.02% -
ROE 10.00% 3.98% 7.15% 9.73% 0.33% 4.08% 7.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.34 40.14 35.59 34.79 27.30 29.53 24.71 15.05%
EPS 10.00 4.58 7.79 9.92 0.38 3.67 6.43 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.09 1.02 1.15 0.90 0.83 3.15%
Adjusted Per Share Value based on latest NOSH - 590,075
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 54.42 34.38 30.76 29.60 24.01 25.81 21.61 16.63%
EPS 9.49 3.92 6.73 8.44 0.33 3.21 5.62 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.949 0.985 0.942 0.868 1.0116 0.7868 0.726 4.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.57 0.24 0.48 0.69 0.27 0.35 0.48 -
P/RPS 0.99 0.60 1.35 1.98 0.99 1.19 1.94 -10.60%
P/EPS 5.70 5.24 6.16 6.96 71.64 9.54 7.46 -4.38%
EY 17.54 19.09 16.23 14.38 1.40 10.48 13.40 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.21 0.44 0.68 0.23 0.39 0.58 -0.28%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 29/05/09 28/05/08 29/05/07 25/05/06 26/05/05 27/05/04 -
Price 0.52 0.38 0.47 0.62 0.31 0.29 0.39 -
P/RPS 0.91 0.95 1.32 1.78 1.14 0.98 1.58 -8.78%
P/EPS 5.20 8.29 6.03 6.25 82.25 7.90 6.06 -2.51%
EY 19.23 12.06 16.58 16.00 1.22 12.65 16.49 2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.33 0.43 0.61 0.27 0.32 0.47 1.69%

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