[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 68.89%
YoY- 65.22%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 71,115 276,520 219,129 153,164 72,494 297,324 208,853 -51.20%
PBT 25,238 171,151 136,312 103,827 61,547 62,600 72,253 -50.37%
Tax -1,534 -10,467 -4,792 -3,026 -1,872 1,868 -2,457 -26.93%
NP 23,704 160,684 131,520 100,801 59,675 64,468 69,796 -51.29%
-
NP to SH 23,739 160,404 131,009 100,323 59,400 62,041 69,601 -51.15%
-
Tax Rate 6.08% 6.12% 3.52% 2.91% 3.04% -2.98% 3.40% -
Total Cost 47,411 115,836 87,609 52,363 12,819 232,856 139,057 -51.16%
-
Net Worth 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 10.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,649 6,655 6,656 6,657 6,696 8,831 8,827 -17.19%
Div Payout % 28.01% 4.15% 5.08% 6.64% 11.27% 14.23% 12.68% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,196,924 1,198,048 1,178,282 1,138,369 1,091,567 1,046,187 1,025,341 10.85%
NOSH 664,957 665,582 665,696 665,713 669,673 679,342 679,034 -1.38%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 33.33% 58.11% 60.02% 65.81% 82.32% 21.68% 33.42% -
ROE 1.98% 13.39% 11.12% 8.81% 5.44% 5.93% 6.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.69 41.55 32.92 23.01 10.83 43.77 30.76 -50.53%
EPS 3.57 24.10 19.68 15.07 8.87 9.14 10.25 -50.46%
DPS 1.00 1.00 1.00 1.00 1.00 1.30 1.30 -16.03%
NAPS 1.80 1.80 1.77 1.71 1.63 1.54 1.51 12.41%
Adjusted Per Share Value based on latest NOSH - 660,048
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.26 39.88 31.60 22.09 10.45 42.88 30.12 -51.19%
EPS 3.42 23.13 18.89 14.47 8.57 8.95 10.04 -51.19%
DPS 0.96 0.96 0.96 0.96 0.97 1.27 1.27 -17.00%
NAPS 1.726 1.7277 1.6992 1.6416 1.5741 1.5087 1.4786 10.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.23 1.19 1.25 0.875 0.545 0.50 0.425 -
P/RPS 11.50 2.86 3.80 3.80 5.03 1.14 1.38 310.50%
P/EPS 34.45 4.94 6.35 5.81 6.14 5.47 4.15 309.45%
EY 2.90 20.25 15.74 17.22 16.28 18.27 24.12 -75.60%
DY 0.81 0.84 0.80 1.14 1.83 2.60 3.06 -58.74%
P/NAPS 0.68 0.66 0.71 0.51 0.33 0.32 0.28 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 -
Price 1.15 1.27 1.22 0.905 0.945 0.505 0.52 -
P/RPS 10.75 3.06 3.71 3.93 8.73 1.15 1.69 242.91%
P/EPS 32.21 5.27 6.20 6.01 10.65 5.53 5.07 242.63%
EY 3.10 18.98 16.13 16.65 9.39 18.08 19.71 -70.82%
DY 0.87 0.79 0.82 1.10 1.06 2.57 2.50 -50.49%
P/NAPS 0.64 0.71 0.69 0.53 0.58 0.33 0.34 52.39%

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