[INSAS] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -24.55%
YoY- 56.21%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 405,096 331,592 241,865 221,336 210,616 238,636 233,500 44.23%
PBT 94,668 143,596 61,133 44,804 58,472 6,452 23,144 155.11%
Tax -2,034 -2,840 -4,036 -956 -2,068 -3,552 -2,345 -9.02%
NP 92,634 140,756 57,097 43,848 56,404 2,900 20,799 169.96%
-
NP to SH 85,568 131,124 51,905 39,449 52,284 -3,300 16,566 197.91%
-
Tax Rate 2.15% 1.98% 6.60% 2.13% 3.54% 55.05% 10.13% -
Total Cost 312,462 190,836 184,768 177,488 154,212 235,736 212,701 29.13%
-
Net Worth 818,418 807,841 710,859 683,233 677,315 642,321 651,404 16.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 818,418 807,841 710,859 683,233 677,315 642,321 651,404 16.38%
NOSH 665,381 667,637 612,809 594,116 594,136 589,285 597,619 7.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.87% 42.45% 23.61% 19.81% 26.78% 1.22% 8.91% -
ROE 10.46% 16.23% 7.30% 5.77% 7.72% -0.51% 2.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.88 49.67 39.47 37.25 35.45 40.50 39.07 34.29%
EPS 12.86 19.64 8.47 6.64 8.80 -0.56 2.77 177.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.16 1.15 1.14 1.09 1.09 8.36%
Adjusted Per Share Value based on latest NOSH - 593,965
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.09 50.00 36.47 33.38 31.76 35.99 35.21 44.24%
EPS 12.90 19.77 7.83 5.95 7.88 -0.50 2.50 197.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2342 1.2182 1.072 1.0303 1.0214 0.9686 0.9823 16.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.46 0.41 0.24 0.29 0.30 0.40 -
P/RPS 0.94 0.93 1.04 0.64 0.82 0.74 1.02 -5.28%
P/EPS 4.43 2.34 4.84 3.61 3.30 -53.57 14.43 -54.39%
EY 22.56 42.70 20.66 27.67 30.34 -1.87 6.93 119.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.35 0.21 0.25 0.28 0.37 15.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.53 0.54 0.44 0.38 0.25 0.27 0.34 -
P/RPS 0.87 1.09 1.11 1.02 0.71 0.67 0.87 0.00%
P/EPS 4.12 2.75 5.19 5.72 2.84 -48.21 12.27 -51.59%
EY 24.26 36.37 19.25 17.47 35.20 -2.07 8.15 106.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.38 0.33 0.22 0.25 0.31 24.30%

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