[INSAS] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 17.36%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 47,692 63,639 61,443 51,143 49,285 73,505 56,263 -10.38%
PBT 31,645 30,207 -17,724 24,969 22,459 -18,388 40,932 -15.69%
Tax -1,292 -17 1,837 -320 -1,204 -930 -1,448 -7.28%
NP 30,353 30,190 -15,887 24,649 21,255 -19,318 39,484 -16.01%
-
NP to SH 30,422 30,300 -14,030 24,752 21,091 -19,212 40,377 -17.12%
-
Tax Rate 4.08% 0.06% - 1.28% 5.36% - 3.54% -
Total Cost 17,339 33,449 77,330 26,494 28,030 92,823 16,779 2.20%
-
Net Worth 1,007,350 986,993 958,653 685,415 938,944 912,828 684,818 29.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 8,972 - - - - - -
Div Payout % - 29.61% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,007,350 986,993 958,653 685,415 938,944 912,828 684,818 29.19%
NOSH 671,567 690,205 684,752 685,415 680,394 681,215 684,818 -1.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 63.64% 47.44% -25.86% 48.20% 43.13% -26.28% 70.18% -
ROE 3.02% 3.07% -1.46% 3.61% 2.25% -2.10% 5.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.10 9.22 8.97 7.46 7.24 10.79 8.22 -9.26%
EPS 4.53 4.39 -2.05 3.61 3.10 -2.82 5.89 -15.98%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 1.40 1.00 1.38 1.34 1.00 30.87%
Adjusted Per Share Value based on latest NOSH - 685,415
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.88 9.18 8.86 7.38 7.11 10.60 8.11 -10.34%
EPS 4.39 4.37 -2.02 3.57 3.04 -2.77 5.82 -17.06%
DPS 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4527 1.4233 1.3824 0.9884 1.354 1.3164 0.9876 29.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.41 0.45 0.48 0.43 0.50 -
P/RPS 6.20 4.45 4.57 6.03 6.63 3.99 6.09 1.19%
P/EPS 9.71 9.34 -20.01 12.46 15.48 -15.25 8.48 9.40%
EY 10.30 10.71 -5.00 8.02 6.46 -6.56 11.79 -8.57%
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.29 0.45 0.35 0.32 0.50 -30.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.41 0.41 0.41 0.41 0.48 0.49 0.47 -
P/RPS 5.77 4.45 4.57 5.49 6.63 4.54 5.72 0.57%
P/EPS 9.05 9.34 -20.01 11.35 15.48 -17.37 7.97 8.79%
EY 11.05 10.71 -5.00 8.81 6.46 -5.76 12.54 -8.05%
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.41 0.35 0.37 0.47 -30.77%

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