[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 140.46%
YoY- 257.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 297,324 208,853 111,331 63,639 235,376 173,933 122,790 80.41%
PBT 62,600 72,253 61,852 30,207 11,316 29,040 4,071 519.40%
Tax 1,868 -2,457 -1,309 -17 -617 -2,454 -2,134 -
NP 64,468 69,796 60,543 30,190 10,699 26,586 1,937 936.90%
-
NP to SH 62,041 69,601 60,722 30,300 12,601 26,631 1,879 931.39%
-
Tax Rate -2.98% 3.40% 2.12% 0.06% 5.45% 8.45% 52.42% -
Total Cost 232,856 139,057 50,788 33,449 224,677 147,347 120,853 54.90%
-
Net Worth 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 918,562 9.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,831 8,827 8,849 8,972 - - - -
Div Payout % 14.23% 12.68% 14.57% 29.61% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,046,187 1,025,341 1,021,109 986,993 958,213 958,442 918,562 9.06%
NOSH 679,342 679,034 680,739 690,205 684,438 684,601 665,625 1.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.68% 33.42% 54.38% 47.44% 4.55% 15.29% 1.58% -
ROE 5.93% 6.79% 5.95% 3.07% 1.32% 2.78% 0.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.77 30.76 16.35 9.22 34.39 25.41 18.45 77.97%
EPS 9.14 10.25 8.92 4.39 1.84 3.89 0.28 923.56%
DPS 1.30 1.30 1.30 1.30 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.50 1.43 1.40 1.40 1.38 7.59%
Adjusted Per Share Value based on latest NOSH - 690,205
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.84 31.49 16.79 9.60 35.49 26.23 18.52 80.40%
EPS 9.36 10.50 9.16 4.57 1.90 4.02 0.28 939.93%
DPS 1.33 1.33 1.33 1.35 0.00 0.00 0.00 -
NAPS 1.5776 1.5462 1.5398 1.4884 1.445 1.4453 1.3852 9.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.425 0.44 0.41 0.41 0.45 0.48 -
P/RPS 1.14 1.38 2.69 4.45 1.19 1.77 2.60 -42.31%
P/EPS 5.47 4.15 4.93 9.34 22.27 11.57 170.04 -89.90%
EY 18.27 24.12 20.27 10.71 4.49 8.64 0.59 888.17%
DY 2.60 3.06 2.95 3.17 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.29 0.29 0.29 0.32 0.35 -5.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.505 0.52 0.41 0.41 0.41 0.41 0.48 -
P/RPS 1.15 1.69 2.51 4.45 1.19 1.61 2.60 -41.97%
P/EPS 5.53 5.07 4.60 9.34 22.27 10.54 170.04 -89.83%
EY 18.08 19.71 21.76 10.71 4.49 9.49 0.59 881.30%
DY 2.57 2.50 3.17 3.17 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.27 0.29 0.29 0.29 0.35 -3.85%

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