[INSAS] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 71.91%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 213,301 243,612 144,008 163,387 157,442 159,604 156,492 22.95%
PBT 66,956 65,888 38,820 25,077 16,526 16,658 23,392 101.72%
Tax -3,320 -2,452 -1,608 -2,246 -2,292 -1,016 -1,668 58.29%
NP 63,636 63,436 37,212 22,831 14,234 15,642 21,724 104.86%
-
NP to SH 62,168 61,978 36,676 21,134 12,293 13,560 18,964 120.83%
-
Tax Rate 4.96% 3.72% 4.14% 8.96% 13.87% 6.10% 7.13% -
Total Cost 149,665 180,176 106,796 140,556 143,208 143,962 134,768 7.24%
-
Net Worth 613,658 704,847 687,674 575,416 697,565 696,160 540,960 8.77%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 613,658 704,847 687,674 575,416 697,565 696,160 540,960 8.77%
NOSH 601,625 607,627 603,223 605,702 606,578 605,357 607,820 -0.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.83% 26.04% 25.84% 13.97% 9.04% 9.80% 13.88% -
ROE 10.13% 8.79% 5.33% 3.67% 1.76% 1.95% 3.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.45 40.09 23.87 26.97 25.96 26.37 25.75 23.77%
EPS 10.33 10.20 6.08 3.49 2.03 2.24 3.12 122.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.16 1.14 0.95 1.15 1.15 0.89 9.52%
Adjusted Per Share Value based on latest NOSH - 605,025
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.76 35.13 20.77 23.56 22.70 23.02 22.57 22.94%
EPS 8.97 8.94 5.29 3.05 1.77 1.96 2.73 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8849 1.0164 0.9917 0.8298 1.0059 1.0039 0.7801 8.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.41 0.28 0.30 0.27 0.22 0.28 -
P/RPS 1.95 1.02 1.17 1.11 1.04 0.83 1.09 47.42%
P/EPS 6.68 4.02 4.61 8.60 13.32 9.82 8.97 -17.85%
EY 14.98 24.88 21.71 11.63 7.51 10.18 11.14 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.35 0.25 0.32 0.23 0.19 0.31 68.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 -
Price 0.62 0.60 0.40 0.28 0.31 0.26 0.23 -
P/RPS 1.75 1.50 1.68 1.04 1.19 0.99 0.89 57.01%
P/EPS 6.00 5.88 6.58 8.02 15.30 11.61 7.37 -12.82%
EY 16.67 17.00 15.20 12.46 6.54 8.62 13.57 14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.35 0.29 0.27 0.23 0.26 76.65%

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