[INSAS] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 0.2%
YoY- 3131.61%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 289,976 297,324 278,470 222,662 254,556 235,376 231,910 16.04%
PBT 246,188 62,600 96,337 123,704 120,828 11,316 38,720 242.81%
Tax -7,488 1,868 -3,276 -2,618 -68 -617 -3,272 73.57%
NP 238,700 64,468 93,061 121,086 120,760 10,699 35,448 256.18%
-
NP to SH 237,600 62,041 92,801 121,444 121,200 12,601 35,508 254.68%
-
Tax Rate 3.04% -2.98% 3.40% 2.12% 0.06% 5.45% 8.45% -
Total Cost 51,276 232,856 185,409 101,576 133,796 224,677 196,462 -59.12%
-
Net Worth 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 9.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,786 8,831 11,769 17,699 35,890 - - -
Div Payout % 11.27% 14.23% 12.68% 14.57% 29.61% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 9.04%
NOSH 669,673 679,342 679,034 680,739 690,205 684,438 684,601 -1.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 82.32% 21.68% 33.42% 54.38% 47.44% 4.55% 15.29% -
ROE 21.77% 5.93% 9.05% 11.89% 12.28% 1.32% 3.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.30 43.77 41.01 32.71 36.88 34.39 33.88 17.75%
EPS 35.48 9.14 13.67 17.84 17.56 1.84 5.19 259.77%
DPS 4.00 1.30 1.73 2.60 5.20 0.00 0.00 -
NAPS 1.63 1.54 1.51 1.50 1.43 1.40 1.40 10.66%
Adjusted Per Share Value based on latest NOSH - 671,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.82 42.88 40.16 32.11 36.71 33.94 33.44 16.06%
EPS 34.26 8.95 13.38 17.51 17.48 1.82 5.12 254.68%
DPS 3.86 1.27 1.70 2.55 5.18 0.00 0.00 -
NAPS 1.5741 1.5087 1.4786 1.4725 1.4233 1.3818 1.3821 9.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.545 0.50 0.425 0.44 0.41 0.41 0.45 -
P/RPS 1.26 1.14 1.04 1.35 1.11 1.19 1.33 -3.53%
P/EPS 1.54 5.47 3.11 2.47 2.33 22.27 8.68 -68.39%
EY 65.10 18.27 32.16 40.55 42.83 4.49 11.53 216.74%
DY 7.34 2.60 4.08 5.91 12.68 0.00 0.00 -
P/NAPS 0.33 0.32 0.28 0.29 0.29 0.29 0.32 2.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 29/05/12 -
Price 0.945 0.505 0.52 0.41 0.41 0.41 0.41 -
P/RPS 2.18 1.15 1.27 1.25 1.11 1.19 1.21 48.01%
P/EPS 2.66 5.53 3.80 2.30 2.33 22.27 7.90 -51.56%
EY 37.54 18.08 26.28 43.51 42.83 4.49 12.65 106.37%
DY 4.23 2.57 3.33 6.34 12.68 0.00 0.00 -
P/NAPS 0.58 0.33 0.34 0.27 0.29 0.29 0.29 58.67%

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