[INSAS] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 152.62%
YoY- 4073.45%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 423,287 402,021 405,096 331,592 241,865 221,336 210,616 59.45%
PBT 61,024 66,062 94,668 143,596 61,133 44,804 58,472 2.89%
Tax -131 -1,358 -2,034 -2,840 -4,036 -956 -2,068 -84.18%
NP 60,893 64,704 92,634 140,756 57,097 43,848 56,404 5.25%
-
NP to SH 53,312 57,966 85,568 131,124 51,905 39,449 52,284 1.31%
-
Tax Rate 0.21% 2.06% 2.15% 1.98% 6.60% 2.13% 3.54% -
Total Cost 362,394 337,317 312,462 190,836 184,768 177,488 154,212 77.03%
-
Net Worth 823,482 797,830 818,418 807,841 710,859 683,233 677,315 13.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 823,482 797,830 818,418 807,841 710,859 683,233 677,315 13.95%
NOSH 674,985 676,127 665,381 667,637 612,809 594,116 594,136 8.90%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.39% 16.09% 22.87% 42.45% 23.61% 19.81% 26.78% -
ROE 6.47% 7.27% 10.46% 16.23% 7.30% 5.77% 7.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.71 59.46 60.88 49.67 39.47 37.25 35.45 46.42%
EPS 7.89 8.57 12.86 19.64 8.47 6.64 8.80 -7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.18 1.23 1.21 1.16 1.15 1.14 4.63%
Adjusted Per Share Value based on latest NOSH - 667,637
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.83 60.62 61.09 50.00 36.47 33.38 31.76 59.45%
EPS 8.04 8.74 12.90 19.77 7.83 5.95 7.88 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2418 1.2031 1.2342 1.2182 1.072 1.0303 1.0214 13.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.48 0.57 0.57 0.46 0.41 0.24 0.29 -
P/RPS 0.77 0.96 0.94 0.93 1.04 0.64 0.82 -4.11%
P/EPS 6.08 6.65 4.43 2.34 4.84 3.61 3.30 50.45%
EY 16.45 15.04 22.56 42.70 20.66 27.67 30.34 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.46 0.38 0.35 0.21 0.25 34.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.49 0.52 0.53 0.54 0.44 0.38 0.25 -
P/RPS 0.78 0.87 0.87 1.09 1.11 1.02 0.71 6.48%
P/EPS 6.20 6.07 4.12 2.75 5.19 5.72 2.84 68.52%
EY 16.12 16.49 24.26 36.37 19.25 17.47 35.20 -40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.43 0.45 0.38 0.33 0.22 49.13%

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