[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -4.26%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 276,520 219,129 153,164 72,494 297,324 208,853 111,331 83.70%
PBT 171,151 136,312 103,827 61,547 62,600 72,253 61,852 97.46%
Tax -10,467 -4,792 -3,026 -1,872 1,868 -2,457 -1,309 301.39%
NP 160,684 131,520 100,801 59,675 64,468 69,796 60,543 92.03%
-
NP to SH 160,404 131,009 100,323 59,400 62,041 69,601 60,722 91.43%
-
Tax Rate 6.12% 3.52% 2.91% 3.04% -2.98% 3.40% 2.12% -
Total Cost 115,836 87,609 52,363 12,819 232,856 139,057 50,788 73.53%
-
Net Worth 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 11.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,655 6,656 6,657 6,696 8,831 8,827 8,849 -17.34%
Div Payout % 4.15% 5.08% 6.64% 11.27% 14.23% 12.68% 14.57% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 11.27%
NOSH 665,582 665,696 665,713 669,673 679,342 679,034 680,739 -1.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 58.11% 60.02% 65.81% 82.32% 21.68% 33.42% 54.38% -
ROE 13.39% 11.12% 8.81% 5.44% 5.93% 6.79% 5.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.55 32.92 23.01 10.83 43.77 30.76 16.35 86.54%
EPS 24.10 19.68 15.07 8.87 9.14 10.25 8.92 94.33%
DPS 1.00 1.00 1.00 1.00 1.30 1.30 1.30 -16.08%
NAPS 1.80 1.77 1.71 1.63 1.54 1.51 1.50 12.96%
Adjusted Per Share Value based on latest NOSH - 669,673
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.70 33.04 23.10 10.93 44.84 31.49 16.79 83.70%
EPS 24.19 19.76 15.13 8.96 9.36 10.50 9.16 91.39%
DPS 1.00 1.00 1.00 1.01 1.33 1.33 1.33 -17.35%
NAPS 1.8066 1.7768 1.7166 1.6461 1.5776 1.5462 1.5398 11.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.19 1.25 0.875 0.545 0.50 0.425 0.44 -
P/RPS 2.86 3.80 3.80 5.03 1.14 1.38 2.69 4.18%
P/EPS 4.94 6.35 5.81 6.14 5.47 4.15 4.93 0.13%
EY 20.25 15.74 17.22 16.28 18.27 24.12 20.27 -0.06%
DY 0.84 0.80 1.14 1.83 2.60 3.06 2.95 -56.81%
P/NAPS 0.66 0.71 0.51 0.33 0.32 0.28 0.29 73.28%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 -
Price 1.27 1.22 0.905 0.945 0.505 0.52 0.41 -
P/RPS 3.06 3.71 3.93 8.73 1.15 1.69 2.51 14.16%
P/EPS 5.27 6.20 6.01 10.65 5.53 5.07 4.60 9.51%
EY 18.98 16.13 16.65 9.39 18.08 19.71 21.76 -8.73%
DY 0.79 0.82 1.10 1.06 2.57 2.50 3.17 -60.49%
P/NAPS 0.71 0.69 0.53 0.58 0.33 0.34 0.27 90.85%

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