[INSAS] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.76%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 376,860 307,600 270,296 230,196 301,369 377,379 238,410 7.92%
PBT 100,538 126,659 54,529 69,972 76,201 77,077 34,224 19.66%
Tax -11,513 -467 -620 -3,902 -955 -4,338 -1,941 34.52%
NP 89,025 126,192 53,909 66,070 75,246 72,739 32,283 18.41%
-
NP to SH 88,082 123,449 55,571 67,008 72,494 65,793 27,212 21.61%
-
Tax Rate 11.45% 0.37% 1.14% 5.58% 1.25% 5.63% 5.67% -
Total Cost 287,835 181,408 216,387 164,126 226,123 304,640 206,127 5.71%
-
Net Worth 1,262,893 1,178,182 1,008,066 685,415 884,849 658,092 683,060 10.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,649 6,696 8,972 - - - - -
Div Payout % 7.55% 5.42% 16.15% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,262,893 1,178,182 1,008,066 685,415 884,849 658,092 683,060 10.78%
NOSH 664,680 665,639 667,593 685,415 685,930 658,092 593,965 1.89%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.62% 41.02% 19.94% 28.70% 24.97% 19.27% 13.54% -
ROE 6.97% 10.48% 5.51% 9.78% 8.19% 10.00% 3.98% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.70 46.21 40.49 33.58 43.94 57.34 40.14 5.92%
EPS 13.25 18.55 8.32 9.78 10.57 10.00 4.58 19.35%
DPS 1.00 1.00 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.77 1.51 1.00 1.29 1.00 1.15 8.72%
Adjusted Per Share Value based on latest NOSH - 685,415
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.83 46.39 40.76 34.71 45.45 56.91 35.95 7.92%
EPS 13.28 18.62 8.38 10.10 10.93 9.92 4.10 21.62%
DPS 1.00 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.9044 1.7767 1.5201 1.0336 1.3343 0.9924 1.03 10.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.88 1.25 0.425 0.45 0.53 0.57 0.24 -
P/RPS 1.55 2.70 1.05 1.34 1.21 0.99 0.60 17.12%
P/EPS 6.64 6.74 5.11 4.60 5.01 5.70 5.24 4.02%
EY 15.06 14.84 19.59 21.73 19.94 17.54 19.09 -3.87%
DY 1.14 0.80 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.71 0.28 0.45 0.41 0.57 0.21 13.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 29/05/14 28/05/13 29/05/12 30/05/11 20/05/10 29/05/09 -
Price 0.965 1.22 0.52 0.41 0.50 0.52 0.38 -
P/RPS 1.70 2.64 1.28 1.22 1.14 0.91 0.95 10.17%
P/EPS 7.28 6.58 6.25 4.19 4.73 5.20 8.29 -2.14%
EY 13.73 15.20 16.01 23.84 21.14 19.23 12.06 2.18%
DY 1.04 0.82 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.34 0.41 0.39 0.52 0.33 7.52%

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