[INSAS] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 27.98%
YoY- -55.2%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 239,100 189,224 406,802 425,958 359,558 284,460 276,520 -9.21%
PBT 55,374 -102,904 98,911 87,598 70,690 100,952 171,151 -52.77%
Tax -11,580 -10,212 -6,428 -7,784 -8,622 -6,136 -10,467 6.94%
NP 43,794 -113,116 92,483 79,814 62,068 94,816 160,684 -57.86%
-
NP to SH 44,620 -116,084 91,129 78,249 61,142 94,956 160,404 -57.28%
-
Tax Rate 20.91% - 6.50% 8.89% 12.20% 6.08% 6.12% -
Total Cost 195,306 302,340 314,319 346,144 297,490 189,644 115,836 41.52%
-
Net Worth 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 5.65%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,279 26,503 6,635 8,871 13,320 26,598 6,655 58.29%
Div Payout % 29.76% 0.00% 7.28% 11.34% 21.79% 28.01% 4.15% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 5.65%
NOSH 663,988 662,579 663,527 665,385 666,034 664,957 665,582 -0.15%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.32% -59.78% 22.73% 18.74% 17.26% 33.33% 58.11% -
ROE 3.43% -9.22% 7.19% 6.19% 5.04% 7.93% 13.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.01 28.56 61.31 64.02 53.98 42.78 41.55 -9.07%
EPS 6.72 -17.52 13.73 11.76 9.18 14.28 24.10 -57.21%
DPS 2.00 4.00 1.00 1.33 2.00 4.00 1.00 58.53%
NAPS 1.96 1.90 1.91 1.90 1.82 1.80 1.80 5.82%
Adjusted Per Share Value based on latest NOSH - 664,680
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.48 27.29 58.66 61.43 51.85 41.02 39.88 -9.22%
EPS 6.43 -16.74 13.14 11.28 8.82 13.69 23.13 -57.30%
DPS 1.92 3.82 0.96 1.28 1.92 3.84 0.96 58.53%
NAPS 1.8767 1.8154 1.8276 1.8231 1.748 1.726 1.7277 5.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.77 0.70 0.82 0.88 0.795 1.23 1.19 -
P/RPS 2.14 2.45 1.34 1.37 1.47 2.88 2.86 -17.53%
P/EPS 11.46 -4.00 5.97 7.48 8.66 8.61 4.94 74.97%
EY 8.73 -25.03 16.75 13.36 11.55 11.61 20.25 -42.84%
DY 2.60 5.71 1.22 1.52 2.52 3.25 0.84 111.95%
P/NAPS 0.39 0.37 0.43 0.46 0.44 0.68 0.66 -29.51%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.71 0.835 0.64 0.965 0.90 1.15 1.27 -
P/RPS 1.97 2.92 1.04 1.51 1.67 2.69 3.06 -25.38%
P/EPS 10.57 -4.77 4.66 8.21 9.80 8.05 5.27 58.83%
EY 9.46 -20.98 21.46 12.19 10.20 12.42 18.98 -37.05%
DY 2.82 4.79 1.56 1.38 2.22 3.48 0.79 133.02%
P/NAPS 0.36 0.44 0.34 0.51 0.49 0.64 0.71 -36.33%

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