[INSAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 282.97%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 276,520 292,172 306,328 289,976 297,324 278,470 222,662 15.58%
PBT 171,151 181,749 207,654 246,188 62,600 96,337 123,704 24.23%
Tax -10,467 -6,389 -6,052 -7,488 1,868 -3,276 -2,618 152.54%
NP 160,684 175,360 201,602 238,700 64,468 93,061 121,086 20.82%
-
NP to SH 160,404 174,678 200,646 237,600 62,041 92,801 121,444 20.44%
-
Tax Rate 6.12% 3.52% 2.91% 3.04% -2.98% 3.40% 2.12% -
Total Cost 115,836 116,812 104,726 51,276 232,856 185,409 101,576 9.17%
-
Net Worth 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 11.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,655 8,875 13,314 26,786 8,831 11,769 17,699 -47.99%
Div Payout % 4.15% 5.08% 6.64% 11.27% 14.23% 12.68% 14.57% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 11.27%
NOSH 665,582 665,696 665,713 669,673 679,342 679,034 680,739 -1.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 58.11% 60.02% 65.81% 82.32% 21.68% 33.42% 54.38% -
ROE 13.39% 14.82% 17.63% 21.77% 5.93% 9.05% 11.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.55 43.89 46.02 43.30 43.77 41.01 32.71 17.34%
EPS 24.10 26.24 30.14 35.48 9.14 13.67 17.84 22.27%
DPS 1.00 1.33 2.00 4.00 1.30 1.73 2.60 -47.20%
NAPS 1.80 1.77 1.71 1.63 1.54 1.51 1.50 12.96%
Adjusted Per Share Value based on latest NOSH - 669,673
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.88 42.13 44.17 41.82 42.88 40.16 32.11 15.58%
EPS 23.13 25.19 28.93 34.26 8.95 13.38 17.51 20.45%
DPS 0.96 1.28 1.92 3.86 1.27 1.70 2.55 -47.95%
NAPS 1.7277 1.6992 1.6416 1.5741 1.5087 1.4786 1.4725 11.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.19 1.25 0.875 0.545 0.50 0.425 0.44 -
P/RPS 2.86 2.85 1.90 1.26 1.14 1.04 1.35 65.17%
P/EPS 4.94 4.76 2.90 1.54 5.47 3.11 2.47 58.94%
EY 20.25 20.99 34.45 65.10 18.27 32.16 40.55 -37.13%
DY 0.84 1.07 2.29 7.34 2.60 4.08 5.91 -72.86%
P/NAPS 0.66 0.71 0.51 0.33 0.32 0.28 0.29 73.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 -
Price 1.27 1.22 0.905 0.945 0.505 0.52 0.41 -
P/RPS 3.06 2.78 1.97 2.18 1.15 1.27 1.25 81.93%
P/EPS 5.27 4.65 3.00 2.66 5.53 3.80 2.30 74.06%
EY 18.98 21.51 33.30 37.54 18.08 26.28 43.51 -42.56%
DY 0.79 1.09 2.21 4.23 2.57 3.33 6.34 -75.14%
P/NAPS 0.71 0.69 0.53 0.58 0.33 0.34 0.27 90.85%

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