[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -49.32%
YoY- -17.58%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 235,861 179,598 121,345 75,865 423,287 301,516 202,548 10.71%
PBT 105,656 64,724 40,210 27,294 61,024 49,547 47,334 71.04%
Tax -3,291 -1,843 -1,079 -320 -131 -1,019 -1,017 119.24%
NP 102,365 62,881 39,131 26,974 60,893 48,528 46,317 69.91%
-
NP to SH 103,034 62,657 39,061 27,019 53,312 43,475 42,784 79.95%
-
Tax Rate 3.11% 2.85% 2.68% 1.17% 0.21% 2.06% 2.15% -
Total Cost 133,496 116,717 82,214 48,891 362,394 252,988 156,231 -9.97%
-
Net Worth 946,237 885,296 858,106 838,757 823,482 797,830 818,418 10.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 946,237 885,296 858,106 838,757 823,482 797,830 818,418 10.18%
NOSH 685,679 686,276 686,485 687,506 674,985 676,127 665,381 2.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 43.40% 35.01% 32.25% 35.56% 14.39% 16.09% 22.87% -
ROE 10.89% 7.08% 4.55% 3.22% 6.47% 5.45% 5.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.40 26.17 17.68 11.03 62.71 44.59 30.44 8.51%
EPS 15.02 9.13 5.69 3.93 7.89 6.43 6.43 76.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.25 1.22 1.22 1.18 1.23 7.99%
Adjusted Per Share Value based on latest NOSH - 687,506
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.57 27.08 18.30 11.44 63.83 45.47 30.54 10.72%
EPS 15.54 9.45 5.89 4.07 8.04 6.56 6.45 80.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4269 1.335 1.294 1.2648 1.2418 1.2031 1.2342 10.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.53 0.55 0.49 0.48 0.57 0.57 -
P/RPS 1.45 2.03 3.11 4.44 0.77 1.28 1.87 -15.63%
P/EPS 3.33 5.81 9.67 12.47 6.08 8.86 8.86 -48.01%
EY 30.05 17.23 10.35 8.02 16.45 11.28 11.28 92.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.44 0.40 0.39 0.48 0.46 -15.11%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 -
Price 0.47 0.50 0.50 0.52 0.49 0.52 0.53 -
P/RPS 1.37 1.91 2.83 4.71 0.78 1.17 1.74 -14.77%
P/EPS 3.13 5.48 8.79 13.23 6.20 8.09 8.24 -47.64%
EY 31.97 18.26 11.38 7.56 16.12 12.37 12.13 91.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.40 0.43 0.40 0.44 0.43 -14.52%

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