[INSAS] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -35.61%
YoY- -69.53%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 189,224 406,802 425,958 359,558 284,460 276,520 292,172 -25.12%
PBT -102,904 98,911 87,598 70,690 100,952 171,151 181,749 -
Tax -10,212 -6,428 -7,784 -8,622 -6,136 -10,467 -6,389 36.66%
NP -113,116 92,483 79,814 62,068 94,816 160,684 175,360 -
-
NP to SH -116,084 91,129 78,249 61,142 94,956 160,404 174,678 -
-
Tax Rate - 6.50% 8.89% 12.20% 6.08% 6.12% 3.52% -
Total Cost 302,340 314,319 346,144 297,490 189,644 115,836 116,812 88.40%
-
Net Worth 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 4.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 26,503 6,635 8,871 13,320 26,598 6,655 8,875 107.23%
Div Payout % 0.00% 7.28% 11.34% 21.79% 28.01% 4.15% 5.08% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 4.50%
NOSH 662,579 663,527 665,385 666,034 664,957 665,582 665,696 -0.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -59.78% 22.73% 18.74% 17.26% 33.33% 58.11% 60.02% -
ROE -9.22% 7.19% 6.19% 5.04% 7.93% 13.39% 14.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.56 61.31 64.02 53.98 42.78 41.55 43.89 -24.88%
EPS -17.52 13.73 11.76 9.18 14.28 24.10 26.24 -
DPS 4.00 1.00 1.33 2.00 4.00 1.00 1.33 108.21%
NAPS 1.90 1.91 1.90 1.82 1.80 1.80 1.77 4.83%
Adjusted Per Share Value based on latest NOSH - 669,803
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.53 61.34 64.23 54.22 42.90 41.70 44.06 -25.13%
EPS -17.51 13.74 11.80 9.22 14.32 24.19 26.34 -
DPS 4.00 1.00 1.34 2.01 4.01 1.00 1.34 107.18%
NAPS 1.8984 1.9111 1.9064 1.8279 1.8049 1.8066 1.7768 4.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.70 0.82 0.88 0.795 1.23 1.19 1.25 -
P/RPS 2.45 1.34 1.37 1.47 2.88 2.86 2.85 -9.58%
P/EPS -4.00 5.97 7.48 8.66 8.61 4.94 4.76 -
EY -25.03 16.75 13.36 11.55 11.61 20.25 20.99 -
DY 5.71 1.22 1.52 2.52 3.25 0.84 1.07 205.06%
P/NAPS 0.37 0.43 0.46 0.44 0.68 0.66 0.71 -35.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 -
Price 0.835 0.64 0.965 0.90 1.15 1.27 1.22 -
P/RPS 2.92 1.04 1.51 1.67 2.69 3.06 2.78 3.32%
P/EPS -4.77 4.66 8.21 9.80 8.05 5.27 4.65 -
EY -20.98 21.46 12.19 10.20 12.42 18.98 21.51 -
DY 4.79 1.56 1.38 2.22 3.48 0.79 1.09 168.04%
P/NAPS 0.44 0.34 0.51 0.49 0.64 0.71 0.69 -25.89%

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