[INSAS] QoQ 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- -31.11%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter 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 57,391 65,965 80,670 72,494 88,471 97,522 -18.96%
PBT 25,238 34,839 32,485 42,280 61,547 -9,653 10,401 80.47%
Tax -1,534 -5,675 -1,766 -1,154 -1,872 4,325 -1,148 21.29%
NP 23,704 29,164 30,719 41,126 59,675 -5,328 9,253 87.11%
-
NP to SH 23,739 29,395 30,686 40,923 59,400 -7,560 8,879 92.51%
-
Tax Rate 6.08% 16.29% 5.44% 2.73% 3.04% - 11.04% -
Total Cost 47,411 28,227 35,246 39,544 12,819 93,799 88,269 -33.89%
-
Net Worth 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 12.11%
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 - - - 6,696 - - -
Div Payout % 28.01% - - - 11.27% - - -
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 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 12.11%
NOSH 664,957 665,123 665,639 660,048 669,673 676,517 667,593 -0.26%
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% 50.82% 46.57% 50.98% 82.32% -6.02% 9.49% -
ROE 1.98% 4.42% 2.60% 3.63% 5.44% -0.73% 0.88% -
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 8.63 9.91 12.22 10.83 13.08 14.61 -18.78%
EPS 3.57 4.42 4.61 6.20 8.87 -1.11 1.33 93.02%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.80 1.00 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 10.72 8.65 9.95 12.16 10.93 13.34 14.71 -19.00%
EPS 3.58 4.43 4.63 6.17 8.96 -1.14 1.34 92.42%
DPS 1.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.8049 1.003 1.7767 1.702 1.6461 1.5711 1.5201 12.11%
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 13.79 12.61 7.16 5.03 3.82 2.91 149.75%
P/EPS 34.45 26.93 27.11 14.11 6.14 -44.74 31.95 5.14%
EY 2.90 3.71 3.69 7.09 16.28 -2.23 3.13 -4.95%
DY 0.81 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.68 1.19 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 14.72 12.31 7.40 8.73 3.86 3.56 108.77%
P/EPS 32.21 28.74 26.46 14.60 10.65 -45.19 39.10 -12.11%
EY 3.10 3.48 3.78 6.85 9.39 -2.21 2.56 13.59%
DY 0.87 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.64 1.27 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