[INSAS] QoQ 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- -70.81%
YoY- -64.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,670 72,494 88,471 97,522 47,692 63,639 61,443 19.84%
PBT 42,280 61,547 -9,653 10,401 31,645 30,207 -17,724 -
Tax -1,154 -1,872 4,325 -1,148 -1,292 -17 1,837 -
NP 41,126 59,675 -5,328 9,253 30,353 30,190 -15,887 -
-
NP to SH 40,923 59,400 -7,560 8,879 30,422 30,300 -14,030 -
-
Tax Rate 2.73% 3.04% - 11.04% 4.08% 0.06% - -
Total Cost 39,544 12,819 93,799 88,269 17,339 33,449 77,330 -35.97%
-
Net Worth 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 986,993 958,653 11.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 6,696 - - - 8,972 - -
Div Payout % - 11.27% - - - 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 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 986,993 958,653 11.46%
NOSH 660,048 669,673 676,517 667,593 671,567 690,205 684,752 -2.41%
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 50.98% 82.32% -6.02% 9.49% 63.64% 47.44% -25.86% -
ROE 3.63% 5.44% -0.73% 0.88% 3.02% 3.07% -1.46% -
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 12.22 10.83 13.08 14.61 7.10 9.22 8.97 22.82%
EPS 6.20 8.87 -1.11 1.33 4.53 4.39 -2.05 -
DPS 0.00 1.00 0.00 0.00 0.00 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 12.16 10.93 13.34 14.71 7.19 9.60 9.27 19.77%
EPS 6.17 8.96 -1.14 1.34 4.59 4.57 -2.12 -
DPS 0.00 1.01 0.00 0.00 0.00 1.35 0.00 -
NAPS 1.702 1.6461 1.5711 1.5201 1.5191 1.4884 1.4456 11.46%
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 7.16 5.03 3.82 2.91 6.20 4.45 4.57 34.78%
P/EPS 14.11 6.14 -44.74 31.95 9.71 9.34 -20.01 -
EY 7.09 16.28 -2.23 3.13 10.30 10.71 -5.00 -
DY 0.00 1.83 0.00 0.00 0.00 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 7.40 8.73 3.86 3.56 5.77 4.45 4.57 37.77%
P/EPS 14.60 10.65 -45.19 39.10 9.05 9.34 -20.01 -
EY 6.85 9.39 -2.21 2.56 11.05 10.71 -5.00 -
DY 0.00 1.06 0.00 0.00 0.00 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