[INSAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 1684.36%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 331,592 241,865 221,336 210,616 238,636 233,500 214,789 33.54%
PBT 143,596 61,133 44,804 58,472 6,452 23,144 30,030 183.55%
Tax -2,840 -4,036 -956 -2,068 -3,552 -2,345 -1,494 53.39%
NP 140,756 57,097 43,848 56,404 2,900 20,799 28,536 189.48%
-
NP to SH 131,124 51,905 39,449 52,284 -3,300 16,566 25,254 199.54%
-
Tax Rate 1.98% 6.60% 2.13% 3.54% 55.05% 10.13% 4.98% -
Total Cost 190,836 184,768 177,488 154,212 235,736 212,701 186,253 1.63%
-
Net Worth 807,841 710,859 683,233 677,315 642,321 651,404 651,283 15.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 807,841 710,859 683,233 677,315 642,321 651,404 651,283 15.42%
NOSH 667,637 612,809 594,116 594,136 589,285 597,619 597,507 7.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 42.45% 23.61% 19.81% 26.78% 1.22% 8.91% 13.29% -
ROE 16.23% 7.30% 5.77% 7.72% -0.51% 2.54% 3.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.67 39.47 37.25 35.45 40.50 39.07 35.95 24.02%
EPS 19.64 8.47 6.64 8.80 -0.56 2.77 4.23 178.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.15 1.14 1.09 1.09 1.09 7.20%
Adjusted Per Share Value based on latest NOSH - 593,986
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.00 36.47 33.38 31.76 35.99 35.21 32.39 33.53%
EPS 19.77 7.83 5.95 7.88 -0.50 2.50 3.81 199.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.072 1.0303 1.0214 0.9686 0.9823 0.9821 15.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.41 0.24 0.29 0.30 0.40 0.48 -
P/RPS 0.93 1.04 0.64 0.82 0.74 1.02 1.34 -21.59%
P/EPS 2.34 4.84 3.61 3.30 -53.57 14.43 11.36 -65.08%
EY 42.70 20.66 27.67 30.34 -1.87 6.93 8.81 186.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.21 0.25 0.28 0.37 0.44 -9.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.54 0.44 0.38 0.25 0.27 0.34 0.47 -
P/RPS 1.09 1.11 1.02 0.71 0.67 0.87 1.31 -11.52%
P/EPS 2.75 5.19 5.72 2.84 -48.21 12.27 11.12 -60.56%
EY 36.37 19.25 17.47 35.20 -2.07 8.15 8.99 153.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.33 0.22 0.25 0.31 0.43 3.07%

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