[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 75.43%
YoY- 213.32%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 301,516 202,548 82,898 241,865 166,002 105,308 59,659 194.79%
PBT 49,547 47,334 35,899 61,133 33,603 29,236 1,613 882.86%
Tax -1,019 -1,017 -710 -4,036 -717 -1,034 -888 9.61%
NP 48,528 46,317 35,189 57,097 32,886 28,202 725 1552.78%
-
NP to SH 43,475 42,784 32,781 51,905 29,587 26,142 -825 -
-
Tax Rate 2.06% 2.15% 1.98% 6.60% 2.13% 3.54% 55.05% -
Total Cost 252,988 156,231 47,709 184,768 133,116 77,106 58,934 164.36%
-
Net Worth 797,830 818,418 807,841 710,859 683,233 677,315 642,321 15.56%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 797,830 818,418 807,841 710,859 683,233 677,315 642,321 15.56%
NOSH 676,127 665,381 667,637 612,809 594,116 594,136 589,285 9.60%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.09% 22.87% 42.45% 23.61% 19.81% 26.78% 1.22% -
ROE 5.45% 5.23% 4.06% 7.30% 4.33% 3.86% -0.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.59 30.44 12.42 39.47 27.94 17.72 10.12 169.00%
EPS 6.43 6.43 4.91 8.47 4.98 4.40 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.23 1.21 1.16 1.15 1.14 1.09 5.43%
Adjusted Per Share Value based on latest NOSH - 639,484
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 45.47 30.54 12.50 36.47 25.03 15.88 9.00 194.72%
EPS 6.56 6.45 4.94 7.83 4.46 3.94 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2031 1.2342 1.2182 1.072 1.0303 1.0214 0.9686 15.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.57 0.46 0.41 0.24 0.29 0.30 -
P/RPS 1.28 1.87 3.70 1.04 0.86 1.64 2.96 -42.84%
P/EPS 8.86 8.86 9.37 4.84 4.82 6.59 -214.29 -
EY 11.28 11.28 10.67 20.66 20.75 15.17 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.38 0.35 0.21 0.25 0.28 43.28%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 -
Price 0.52 0.53 0.54 0.44 0.38 0.25 0.27 -
P/RPS 1.17 1.74 4.35 1.11 1.36 1.41 2.67 -42.33%
P/EPS 8.09 8.24 11.00 5.19 7.63 5.68 -192.86 -
EY 12.37 12.13 9.09 19.25 13.11 17.60 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.45 0.38 0.33 0.22 0.25 45.82%

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