[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 30.51%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,865 423,287 301,516 202,548 82,898 241,865 166,002 -40.64%
PBT 27,294 61,024 49,547 47,334 35,899 61,133 33,603 -12.93%
Tax -320 -131 -1,019 -1,017 -710 -4,036 -717 -41.57%
NP 26,974 60,893 48,528 46,317 35,189 57,097 32,886 -12.36%
-
NP to SH 27,019 53,312 43,475 42,784 32,781 51,905 29,587 -5.86%
-
Tax Rate 1.17% 0.21% 2.06% 2.15% 1.98% 6.60% 2.13% -
Total Cost 48,891 362,394 252,988 156,231 47,709 184,768 133,116 -48.68%
-
Net Worth 838,757 823,482 797,830 818,418 807,841 710,859 683,233 14.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 838,757 823,482 797,830 818,418 807,841 710,859 683,233 14.63%
NOSH 687,506 674,985 676,127 665,381 667,637 612,809 594,116 10.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 35.56% 14.39% 16.09% 22.87% 42.45% 23.61% 19.81% -
ROE 3.22% 6.47% 5.45% 5.23% 4.06% 7.30% 4.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.03 62.71 44.59 30.44 12.42 39.47 27.94 -46.15%
EPS 3.93 7.89 6.43 6.43 4.91 8.47 4.98 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.18 1.23 1.21 1.16 1.15 4.01%
Adjusted Per Share Value based on latest NOSH - 658,092
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.44 63.83 45.47 30.54 12.50 36.47 25.03 -40.63%
EPS 4.07 8.04 6.56 6.45 4.94 7.83 4.46 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2648 1.2418 1.2031 1.2342 1.2182 1.072 1.0303 14.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.48 0.57 0.57 0.46 0.41 0.24 -
P/RPS 4.44 0.77 1.28 1.87 3.70 1.04 0.86 198.41%
P/EPS 12.47 6.08 8.86 8.86 9.37 4.84 4.82 88.34%
EY 8.02 16.45 11.28 11.28 10.67 20.66 20.75 -46.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.48 0.46 0.38 0.35 0.21 53.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.52 0.49 0.52 0.53 0.54 0.44 0.38 -
P/RPS 4.71 0.78 1.17 1.74 4.35 1.11 1.36 128.73%
P/EPS 13.23 6.20 8.09 8.24 11.00 5.19 7.63 44.28%
EY 7.56 16.12 12.37 12.13 9.09 19.25 13.11 -30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.44 0.43 0.45 0.38 0.33 19.27%

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