[INSAS] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 209.78%
YoY- 75.15%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 63,639 61,443 51,143 49,285 73,505 56,263 58,253 6.05%
PBT 30,207 -17,724 24,969 22,459 -18,388 40,932 24,514 14.89%
Tax -17 1,837 -320 -1,204 -930 -1,448 -764 -92.03%
NP 30,190 -15,887 24,649 21,255 -19,318 39,484 23,750 17.29%
-
NP to SH 30,300 -14,030 24,752 21,091 -19,212 40,377 23,596 18.08%
-
Tax Rate 0.06% - 1.28% 5.36% - 3.54% 3.12% -
Total Cost 33,449 77,330 26,494 28,030 92,823 16,779 34,503 -2.04%
-
Net Worth 986,993 958,653 685,415 938,944 912,828 684,818 884,849 7.53%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,972 - - - - - - -
Div Payout % 29.61% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 986,993 958,653 685,415 938,944 912,828 684,818 884,849 7.53%
NOSH 690,205 684,752 685,415 680,394 681,215 684,818 685,930 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 47.44% -25.86% 48.20% 43.13% -26.28% 70.18% 40.77% -
ROE 3.07% -1.46% 3.61% 2.25% -2.10% 5.90% 2.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.22 8.97 7.46 7.24 10.79 8.22 8.49 5.63%
EPS 4.39 -2.05 3.61 3.10 -2.82 5.89 3.44 17.60%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 1.00 1.38 1.34 1.00 1.29 7.09%
Adjusted Per Share Value based on latest NOSH - 680,394
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.60 9.27 7.71 7.43 11.08 8.48 8.78 6.11%
EPS 4.57 -2.12 3.73 3.18 -2.90 6.09 3.56 18.06%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4884 1.4456 1.0336 1.4159 1.3765 1.0327 1.3343 7.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.41 0.45 0.48 0.43 0.50 0.53 -
P/RPS 4.45 4.57 6.03 6.63 3.99 6.09 6.24 -20.12%
P/EPS 9.34 -20.01 12.46 15.48 -15.25 8.48 15.41 -28.31%
EY 10.71 -5.00 8.02 6.46 -6.56 11.79 6.49 39.51%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.45 0.35 0.32 0.50 0.41 -20.56%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.41 0.41 0.41 0.48 0.49 0.47 0.50 -
P/RPS 4.45 4.57 5.49 6.63 4.54 5.72 5.89 -17.00%
P/EPS 9.34 -20.01 11.35 15.48 -17.37 7.97 14.53 -25.45%
EY 10.71 -5.00 8.81 6.46 -5.76 12.54 6.88 34.20%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.41 0.35 0.37 0.47 0.39 -17.87%

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