[INSAS] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -12.94%
YoY- 88.23%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 359,558 284,460 276,520 292,172 306,328 289,976 297,324 13.46%
PBT 70,690 100,952 171,151 181,749 207,654 246,188 62,600 8.41%
Tax -8,622 -6,136 -10,467 -6,389 -6,052 -7,488 1,868 -
NP 62,068 94,816 160,684 175,360 201,602 238,700 64,468 -2.49%
-
NP to SH 61,142 94,956 160,404 174,678 200,646 237,600 62,041 -0.96%
-
Tax Rate 12.20% 6.08% 6.12% 3.52% 2.91% 3.04% -2.98% -
Total Cost 297,490 189,644 115,836 116,812 104,726 51,276 232,856 17.68%
-
Net Worth 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 10.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,320 26,598 6,655 8,875 13,314 26,786 8,831 31.42%
Div Payout % 21.79% 28.01% 4.15% 5.08% 6.64% 11.27% 14.23% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 10.28%
NOSH 666,034 664,957 665,582 665,696 665,713 669,673 679,342 -1.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.26% 33.33% 58.11% 60.02% 65.81% 82.32% 21.68% -
ROE 5.04% 7.93% 13.39% 14.82% 17.63% 21.77% 5.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.98 42.78 41.55 43.89 46.02 43.30 43.77 14.95%
EPS 9.18 14.28 24.10 26.24 30.14 35.48 9.14 0.29%
DPS 2.00 4.00 1.00 1.33 2.00 4.00 1.30 33.16%
NAPS 1.82 1.80 1.80 1.77 1.71 1.63 1.54 11.74%
Adjusted Per Share Value based on latest NOSH - 665,639
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.22 42.90 41.70 44.06 46.19 43.73 44.84 13.46%
EPS 9.22 14.32 24.19 26.34 30.26 35.83 9.36 -0.99%
DPS 2.01 4.01 1.00 1.34 2.01 4.04 1.33 31.59%
NAPS 1.8279 1.8049 1.8066 1.7768 1.7166 1.6461 1.5776 10.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.795 1.23 1.19 1.25 0.875 0.545 0.50 -
P/RPS 1.47 2.88 2.86 2.85 1.90 1.26 1.14 18.41%
P/EPS 8.66 8.61 4.94 4.76 2.90 1.54 5.47 35.72%
EY 11.55 11.61 20.25 20.99 34.45 65.10 18.27 -26.27%
DY 2.52 3.25 0.84 1.07 2.29 7.34 2.60 -2.05%
P/NAPS 0.44 0.68 0.66 0.71 0.51 0.33 0.32 23.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 -
Price 0.90 1.15 1.27 1.22 0.905 0.945 0.505 -
P/RPS 1.67 2.69 3.06 2.78 1.97 2.18 1.15 28.14%
P/EPS 9.80 8.05 5.27 4.65 3.00 2.66 5.53 46.29%
EY 10.20 12.42 18.98 21.51 33.30 37.54 18.08 -31.65%
DY 2.22 3.48 0.79 1.09 2.21 4.23 2.57 -9.27%
P/NAPS 0.49 0.64 0.71 0.69 0.53 0.58 0.33 30.05%

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