[INSAS] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -25.02%
YoY- 245.6%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 108,664 71,115 57,391 65,965 80,670 72,494 88,471 14.64%
PBT 10,107 25,238 34,839 32,485 42,280 61,547 -9,653 -
Tax -2,777 -1,534 -5,675 -1,766 -1,154 -1,872 4,325 -
NP 7,330 23,704 29,164 30,719 41,126 59,675 -5,328 -
-
NP to SH 6,832 23,739 29,395 30,686 40,923 59,400 -7,560 -
-
Tax Rate 27.48% 6.08% 16.29% 5.44% 2.73% 3.04% - -
Total Cost 101,334 47,411 28,227 35,246 39,544 12,819 93,799 5.27%
-
Net Worth 1,219,043 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 11.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 6,649 - - - 6,696 - -
Div Payout % - 28.01% - - - 11.27% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,219,043 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 11.00%
NOSH 669,803 664,957 665,123 665,639 660,048 669,673 676,517 -0.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.75% 33.33% 50.82% 46.57% 50.98% 82.32% -6.02% -
ROE 0.56% 1.98% 4.42% 2.60% 3.63% 5.44% -0.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.22 10.69 8.63 9.91 12.22 10.83 13.08 15.37%
EPS 1.02 3.57 4.42 4.61 6.20 8.87 -1.11 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.82 1.80 1.00 1.77 1.71 1.63 1.54 11.74%
Adjusted Per Share Value based on latest NOSH - 665,639
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.39 10.72 8.65 9.95 12.16 10.93 13.34 14.67%
EPS 1.03 3.58 4.43 4.63 6.17 8.96 -1.14 -
DPS 0.00 1.00 0.00 0.00 0.00 1.01 0.00 -
NAPS 1.8383 1.8049 1.003 1.7767 1.702 1.6461 1.5711 11.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.795 1.23 1.19 1.25 0.875 0.545 0.50 -
P/RPS 4.90 11.50 13.79 12.61 7.16 5.03 3.82 18.00%
P/EPS 77.94 34.45 26.93 27.11 14.11 6.14 -44.74 -
EY 1.28 2.90 3.71 3.69 7.09 16.28 -2.23 -
DY 0.00 0.81 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.44 0.68 1.19 0.71 0.51 0.33 0.32 23.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 -
Price 0.90 1.15 1.27 1.22 0.905 0.945 0.505 -
P/RPS 5.55 10.75 14.72 12.31 7.40 8.73 3.86 27.30%
P/EPS 88.24 32.21 28.74 26.46 14.60 10.65 -45.19 -
EY 1.13 3.10 3.48 3.78 6.85 9.39 -2.21 -
DY 0.00 0.87 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.49 0.64 1.27 0.69 0.53 0.58 0.33 30.05%

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