[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 13.18%
YoY- 56.21%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 202,548 82,898 241,865 166,002 105,308 59,659 233,500 -9.02%
PBT 47,334 35,899 61,133 33,603 29,236 1,613 23,144 60.91%
Tax -1,017 -710 -4,036 -717 -1,034 -888 -2,345 -42.61%
NP 46,317 35,189 57,097 32,886 28,202 725 20,799 70.28%
-
NP to SH 42,784 32,781 51,905 29,587 26,142 -825 16,566 87.91%
-
Tax Rate 2.15% 1.98% 6.60% 2.13% 3.54% 55.05% 10.13% -
Total Cost 156,231 47,709 184,768 133,116 77,106 58,934 212,701 -18.54%
-
Net Worth 818,418 807,841 710,859 683,233 677,315 642,321 651,404 16.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 818,418 807,841 710,859 683,233 677,315 642,321 651,404 16.38%
NOSH 665,381 667,637 612,809 594,116 594,136 589,285 597,619 7.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.87% 42.45% 23.61% 19.81% 26.78% 1.22% 8.91% -
ROE 5.23% 4.06% 7.30% 4.33% 3.86% -0.13% 2.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.44 12.42 39.47 27.94 17.72 10.12 39.07 -15.29%
EPS 6.43 4.91 8.47 4.98 4.40 -0.14 2.77 75.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.16 1.15 1.14 1.09 1.09 8.36%
Adjusted Per Share Value based on latest NOSH - 593,965
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.54 12.50 36.47 25.03 15.88 9.00 35.21 -9.02%
EPS 6.45 4.94 7.83 4.46 3.94 -0.12 2.50 87.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2342 1.2182 1.072 1.0303 1.0214 0.9686 0.9823 16.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.46 0.41 0.24 0.29 0.30 0.40 -
P/RPS 1.87 3.70 1.04 0.86 1.64 2.96 1.02 49.62%
P/EPS 8.86 9.37 4.84 4.82 6.59 -214.29 14.43 -27.69%
EY 11.28 10.67 20.66 20.75 15.17 -0.47 6.93 38.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.35 0.21 0.25 0.28 0.37 15.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.53 0.54 0.44 0.38 0.25 0.27 0.34 -
P/RPS 1.74 4.35 1.11 1.36 1.41 2.67 0.87 58.53%
P/EPS 8.24 11.00 5.19 7.63 5.68 -192.86 12.27 -23.25%
EY 12.13 9.09 19.25 13.11 17.60 -0.52 8.15 30.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.38 0.33 0.22 0.25 0.31 24.30%

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