[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -10.86%
YoY- 392.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 219,129 153,164 72,494 297,324 208,853 111,331 63,639 128.19%
PBT 136,312 103,827 61,547 62,600 72,253 61,852 30,207 173.32%
Tax -4,792 -3,026 -1,872 1,868 -2,457 -1,309 -17 4213.91%
NP 131,520 100,801 59,675 64,468 69,796 60,543 30,190 166.97%
-
NP to SH 131,009 100,323 59,400 62,041 69,601 60,722 30,300 165.63%
-
Tax Rate 3.52% 2.91% 3.04% -2.98% 3.40% 2.12% 0.06% -
Total Cost 87,609 52,363 12,819 232,856 139,057 50,788 33,449 90.12%
-
Net Worth 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 12.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,656 6,657 6,696 8,831 8,827 8,849 8,972 -18.06%
Div Payout % 5.08% 6.64% 11.27% 14.23% 12.68% 14.57% 29.61% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 12.54%
NOSH 665,696 665,713 669,673 679,342 679,034 680,739 690,205 -2.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 60.02% 65.81% 82.32% 21.68% 33.42% 54.38% 47.44% -
ROE 11.12% 8.81% 5.44% 5.93% 6.79% 5.95% 3.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.92 23.01 10.83 43.77 30.76 16.35 9.22 133.78%
EPS 19.68 15.07 8.87 9.14 10.25 8.92 4.39 172.12%
DPS 1.00 1.00 1.00 1.30 1.30 1.30 1.30 -16.06%
NAPS 1.77 1.71 1.63 1.54 1.51 1.50 1.43 15.29%
Adjusted Per Share Value based on latest NOSH - 676,517
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.60 22.09 10.45 42.88 30.12 16.05 9.18 128.15%
EPS 18.89 14.47 8.57 8.95 10.04 8.76 4.37 165.59%
DPS 0.96 0.96 0.97 1.27 1.27 1.28 1.29 -17.89%
NAPS 1.6992 1.6416 1.5741 1.5087 1.4786 1.4725 1.4233 12.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.25 0.875 0.545 0.50 0.425 0.44 0.41 -
P/RPS 3.80 3.80 5.03 1.14 1.38 2.69 4.45 -10.00%
P/EPS 6.35 5.81 6.14 5.47 4.15 4.93 9.34 -22.69%
EY 15.74 17.22 16.28 18.27 24.12 20.27 10.71 29.29%
DY 0.80 1.14 1.83 2.60 3.06 2.95 3.17 -60.09%
P/NAPS 0.71 0.51 0.33 0.32 0.28 0.29 0.29 81.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 -
Price 1.22 0.905 0.945 0.505 0.52 0.41 0.41 -
P/RPS 3.71 3.93 8.73 1.15 1.69 2.51 4.45 -11.42%
P/EPS 6.20 6.01 10.65 5.53 5.07 4.60 9.34 -23.92%
EY 16.13 16.65 9.39 18.08 19.71 21.76 10.71 31.42%
DY 0.82 1.10 1.06 2.57 2.50 3.17 3.17 -59.43%
P/NAPS 0.69 0.53 0.58 0.33 0.34 0.27 0.29 78.31%

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