[INSAS] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -8.17%
YoY- 158.55%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 425,958 359,558 284,460 276,520 292,172 306,328 289,976 29.25%
PBT 87,598 70,690 100,952 171,151 181,749 207,654 246,188 -49.81%
Tax -7,784 -8,622 -6,136 -10,467 -6,389 -6,052 -7,488 2.62%
NP 79,814 62,068 94,816 160,684 175,360 201,602 238,700 -51.85%
-
NP to SH 78,249 61,142 94,956 160,404 174,678 200,646 237,600 -52.34%
-
Tax Rate 8.89% 12.20% 6.08% 6.12% 3.52% 2.91% 3.04% -
Total Cost 346,144 297,490 189,644 115,836 116,812 104,726 51,276 257.60%
-
Net Worth 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 10.29%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,871 13,320 26,598 6,655 8,875 13,314 26,786 -52.16%
Div Payout % 11.34% 21.79% 28.01% 4.15% 5.08% 6.64% 11.27% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 10.29%
NOSH 665,385 666,034 664,957 665,582 665,696 665,713 669,673 -0.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.74% 17.26% 33.33% 58.11% 60.02% 65.81% 82.32% -
ROE 6.19% 5.04% 7.93% 13.39% 14.82% 17.63% 21.77% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 64.02 53.98 42.78 41.55 43.89 46.02 43.30 29.81%
EPS 11.76 9.18 14.28 24.10 26.24 30.14 35.48 -52.13%
DPS 1.33 2.00 4.00 1.00 1.33 2.00 4.00 -52.03%
NAPS 1.90 1.82 1.80 1.80 1.77 1.71 1.63 10.76%
Adjusted Per Share Value based on latest NOSH - 665,123
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.43 51.85 41.02 39.88 42.13 44.17 41.82 29.25%
EPS 11.28 8.82 13.69 23.13 25.19 28.93 34.26 -52.35%
DPS 1.28 1.92 3.84 0.96 1.28 1.92 3.86 -52.12%
NAPS 1.8231 1.748 1.726 1.7277 1.6992 1.6416 1.5741 10.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.795 1.23 1.19 1.25 0.875 0.545 -
P/RPS 1.37 1.47 2.88 2.86 2.85 1.90 1.26 5.74%
P/EPS 7.48 8.66 8.61 4.94 4.76 2.90 1.54 187.08%
EY 13.36 11.55 11.61 20.25 20.99 34.45 65.10 -65.24%
DY 1.52 2.52 3.25 0.84 1.07 2.29 7.34 -65.03%
P/NAPS 0.46 0.44 0.68 0.66 0.71 0.51 0.33 24.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 -
Price 0.965 0.90 1.15 1.27 1.22 0.905 0.945 -
P/RPS 1.51 1.67 2.69 3.06 2.78 1.97 2.18 -21.73%
P/EPS 8.21 9.80 8.05 5.27 4.65 3.00 2.66 112.13%
EY 12.19 10.20 12.42 18.98 21.51 33.30 37.54 -52.78%
DY 1.38 2.22 3.48 0.79 1.09 2.21 4.23 -52.64%
P/NAPS 0.51 0.49 0.64 0.71 0.69 0.53 0.58 -8.22%

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