[INSAS] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -22.22%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 291,556 376,860 307,600 270,296 230,196 301,369 377,379 -4.20%
PBT 81,425 100,538 126,659 54,529 69,972 76,201 77,077 0.91%
Tax -6,992 -11,513 -467 -620 -3,902 -955 -4,338 8.27%
NP 74,433 89,025 126,192 53,909 66,070 75,246 72,739 0.38%
-
NP to SH 73,330 88,082 123,449 55,571 67,008 72,494 65,793 1.82%
-
Tax Rate 8.59% 11.45% 0.37% 1.14% 5.58% 1.25% 5.63% -
Total Cost 217,123 287,835 181,408 216,387 164,126 226,123 304,640 -5.48%
-
Net Worth 1,309,054 1,262,893 1,178,182 1,008,066 685,415 884,849 658,092 12.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,625 6,649 6,696 8,972 - - - -
Div Payout % 9.04% 7.55% 5.42% 16.15% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,309,054 1,262,893 1,178,182 1,008,066 685,415 884,849 658,092 12.13%
NOSH 661,138 664,680 665,639 667,593 685,415 685,930 658,092 0.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.53% 23.62% 41.02% 19.94% 28.70% 24.97% 19.27% -
ROE 5.60% 6.97% 10.48% 5.51% 9.78% 8.19% 10.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.10 56.70 46.21 40.49 33.58 43.94 57.34 -4.27%
EPS 11.09 13.25 18.55 8.32 9.78 10.57 10.00 1.73%
DPS 1.00 1.00 1.00 1.34 0.00 0.00 0.00 -
NAPS 1.98 1.90 1.77 1.51 1.00 1.29 1.00 12.04%
Adjusted Per Share Value based on latest NOSH - 667,593
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.97 56.83 46.39 40.76 34.71 45.45 56.91 -4.20%
EPS 11.06 13.28 18.62 8.38 10.10 10.93 9.92 1.82%
DPS 1.00 1.00 1.01 1.35 0.00 0.00 0.00 -
NAPS 1.974 1.9044 1.7767 1.5201 1.0336 1.3343 0.9924 12.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.715 0.88 1.25 0.425 0.45 0.53 0.57 -
P/RPS 1.62 1.55 2.70 1.05 1.34 1.21 0.99 8.54%
P/EPS 6.45 6.64 6.74 5.11 4.60 5.01 5.70 2.07%
EY 15.51 15.06 14.84 19.59 21.73 19.94 17.54 -2.02%
DY 1.40 1.14 0.80 3.16 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.71 0.28 0.45 0.41 0.57 -7.36%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 15/05/15 29/05/14 28/05/13 29/05/12 30/05/11 20/05/10 -
Price 0.70 0.965 1.22 0.52 0.41 0.50 0.52 -
P/RPS 1.59 1.70 2.64 1.28 1.22 1.14 0.91 9.73%
P/EPS 6.31 7.28 6.58 6.25 4.19 4.73 5.20 3.27%
EY 15.84 13.73 15.20 16.01 23.84 21.14 19.23 -3.17%
DY 1.43 1.04 0.82 2.58 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.69 0.34 0.41 0.39 0.52 -6.37%

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