[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -85.2%
YoY- -60.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 406,802 319,469 179,779 71,115 276,520 219,129 153,164 92.12%
PBT 98,911 65,699 35,345 25,238 171,151 136,312 103,827 -3.19%
Tax -6,428 -5,838 -4,311 -1,534 -10,467 -4,792 -3,026 65.47%
NP 92,483 59,861 31,034 23,704 160,684 131,520 100,801 -5.59%
-
NP to SH 91,129 58,687 30,571 23,739 160,404 131,009 100,323 -6.22%
-
Tax Rate 6.50% 8.89% 12.20% 6.08% 6.12% 3.52% 2.91% -
Total Cost 314,319 259,608 148,745 47,411 115,836 87,609 52,363 231.37%
-
Net Worth 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 7.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,635 6,653 6,660 6,649 6,655 6,656 6,657 -0.22%
Div Payout % 7.28% 11.34% 21.79% 28.01% 4.15% 5.08% 6.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,267,337 1,264,232 1,212,183 1,196,924 1,198,048 1,178,282 1,138,369 7.43%
NOSH 663,527 665,385 666,034 664,957 665,582 665,696 665,713 -0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.73% 18.74% 17.26% 33.33% 58.11% 60.02% 65.81% -
ROE 7.19% 4.64% 2.52% 1.98% 13.39% 11.12% 8.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.31 48.01 26.99 10.69 41.55 32.92 23.01 92.54%
EPS 13.73 8.82 4.59 3.57 24.10 19.68 15.07 -6.03%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.91 1.90 1.82 1.80 1.80 1.77 1.71 7.67%
Adjusted Per Share Value based on latest NOSH - 664,957
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.34 48.17 27.11 10.72 41.70 33.04 23.10 92.10%
EPS 13.74 8.85 4.61 3.58 24.19 19.76 15.13 -6.23%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.9111 1.9064 1.8279 1.8049 1.8066 1.7768 1.7166 7.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.82 0.88 0.795 1.23 1.19 1.25 0.875 -
P/RPS 1.34 1.83 2.95 11.50 2.86 3.80 3.80 -50.18%
P/EPS 5.97 9.98 17.32 34.45 4.94 6.35 5.81 1.83%
EY 16.75 10.02 5.77 2.90 20.25 15.74 17.22 -1.83%
DY 1.22 1.14 1.26 0.81 0.84 0.80 1.14 4.63%
P/NAPS 0.43 0.46 0.44 0.68 0.66 0.71 0.51 -10.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 -
Price 0.64 0.965 0.90 1.15 1.27 1.22 0.905 -
P/RPS 1.04 2.01 3.33 10.75 3.06 3.71 3.93 -58.88%
P/EPS 4.66 10.94 19.61 32.21 5.27 6.20 6.01 -15.63%
EY 21.46 9.14 5.10 3.10 18.98 16.13 16.65 18.48%
DY 1.56 1.04 1.11 0.87 0.79 0.82 1.10 26.30%
P/NAPS 0.34 0.51 0.49 0.64 0.71 0.69 0.53 -25.67%

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