[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 14.62%
YoY- 161.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 153,164 72,494 297,324 208,853 111,331 63,639 235,376 -24.84%
PBT 103,827 61,547 62,600 72,253 61,852 30,207 11,316 336.50%
Tax -3,026 -1,872 1,868 -2,457 -1,309 -17 -617 187.82%
NP 100,801 59,675 64,468 69,796 60,543 30,190 10,699 344.26%
-
NP to SH 100,323 59,400 62,041 69,601 60,722 30,300 12,601 297.21%
-
Tax Rate 2.91% 3.04% -2.98% 3.40% 2.12% 0.06% 5.45% -
Total Cost 52,363 12,819 232,856 139,057 50,788 33,449 224,677 -62.02%
-
Net Worth 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 12.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,657 6,696 8,831 8,827 8,849 8,972 - -
Div Payout % 6.64% 11.27% 14.23% 12.68% 14.57% 29.61% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,138,369 1,091,567 1,046,187 1,025,341 1,021,109 986,993 958,213 12.13%
NOSH 665,713 669,673 679,342 679,034 680,739 690,205 684,438 -1.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 65.81% 82.32% 21.68% 33.42% 54.38% 47.44% 4.55% -
ROE 8.81% 5.44% 5.93% 6.79% 5.95% 3.07% 1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.01 10.83 43.77 30.76 16.35 9.22 34.39 -23.44%
EPS 15.07 8.87 9.14 10.25 8.92 4.39 1.84 304.76%
DPS 1.00 1.00 1.30 1.30 1.30 1.30 0.00 -
NAPS 1.71 1.63 1.54 1.51 1.50 1.43 1.40 14.22%
Adjusted Per Share Value based on latest NOSH - 667,593
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.10 10.93 44.84 31.49 16.79 9.60 35.49 -24.83%
EPS 15.13 8.96 9.36 10.50 9.16 4.57 1.90 297.26%
DPS 1.00 1.01 1.33 1.33 1.33 1.35 0.00 -
NAPS 1.7166 1.6461 1.5776 1.5462 1.5398 1.4884 1.445 12.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.875 0.545 0.50 0.425 0.44 0.41 0.41 -
P/RPS 3.80 5.03 1.14 1.38 2.69 4.45 1.19 116.39%
P/EPS 5.81 6.14 5.47 4.15 4.93 9.34 22.27 -59.07%
EY 17.22 16.28 18.27 24.12 20.27 10.71 4.49 144.41%
DY 1.14 1.83 2.60 3.06 2.95 3.17 0.00 -
P/NAPS 0.51 0.33 0.32 0.28 0.29 0.29 0.29 45.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 -
Price 0.905 0.945 0.505 0.52 0.41 0.41 0.41 -
P/RPS 3.93 8.73 1.15 1.69 2.51 4.45 1.19 121.28%
P/EPS 6.01 10.65 5.53 5.07 4.60 9.34 22.27 -58.13%
EY 16.65 9.39 18.08 19.71 21.76 10.71 4.49 139.00%
DY 1.10 1.06 2.57 2.50 3.17 3.17 0.00 -
P/NAPS 0.53 0.58 0.33 0.34 0.27 0.29 0.29 49.31%

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