[INSAS] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 3.46%
YoY- -43.19%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 291,556 346,573 382,993 406,802 376,860 303,135 275,141 3.93%
PBT 81,425 91,253 47,947 98,911 100,538 102,669 134,842 -28.53%
Tax -6,992 -7,907 -7,447 -6,428 -11,513 -11,752 -10,129 -21.87%
NP 74,433 83,346 40,500 92,483 89,025 90,917 124,713 -29.09%
-
NP to SH 73,330 82,868 38,369 91,129 88,082 90,652 124,743 -29.80%
-
Tax Rate 8.59% 8.66% 15.53% 6.50% 11.45% 11.45% 7.51% -
Total Cost 217,123 263,227 342,493 314,319 287,835 212,218 150,428 27.68%
-
Net Worth 1,309,054 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 6.14%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 6,625 6,625 6,625 6,649 6,649 6,649 6,649 -0.24%
Div Payout % 9.04% 8.00% 17.27% 7.30% 7.55% 7.34% 5.33% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,309,054 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 6.14%
NOSH 661,138 663,191 662,579 660,295 664,680 669,803 664,957 -0.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 25.53% 24.05% 10.57% 22.73% 23.62% 29.99% 45.33% -
ROE 5.60% 6.38% 3.05% 13.80% 6.97% 7.44% 10.42% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.10 52.26 57.80 61.61 56.70 45.26 41.38 4.33%
EPS 11.09 12.50 5.79 13.80 13.25 13.53 18.76 -29.54%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.98 1.96 1.90 1.00 1.90 1.82 1.80 6.55%
Adjusted Per Share Value based on latest NOSH - 660,295
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.97 52.26 57.75 61.34 56.83 45.71 41.49 3.94%
EPS 11.06 12.50 5.79 13.74 13.28 13.67 18.81 -29.79%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.974 1.9601 1.8984 0.9957 1.9044 1.8383 1.8049 6.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.715 0.77 0.70 0.82 0.88 0.795 1.23 -
P/RPS 1.62 1.47 1.21 1.33 1.55 1.76 2.97 -33.21%
P/EPS 6.45 6.16 12.09 5.94 6.64 5.87 6.56 -1.12%
EY 15.51 16.23 8.27 16.83 15.06 17.02 15.25 1.13%
DY 1.40 1.30 1.43 1.22 1.14 1.26 0.81 43.97%
P/NAPS 0.36 0.39 0.37 0.82 0.46 0.44 0.68 -34.53%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 -
Price 0.70 0.71 0.835 0.64 0.965 0.90 1.15 -
P/RPS 1.59 1.36 1.44 1.04 1.70 1.99 2.78 -31.07%
P/EPS 6.31 5.68 14.42 4.64 7.28 6.65 6.13 1.94%
EY 15.84 17.60 6.94 21.56 13.73 15.04 16.31 -1.92%
DY 1.43 1.41 1.20 1.56 1.04 1.11 0.87 39.23%
P/NAPS 0.35 0.36 0.44 0.64 0.51 0.49 0.64 -33.10%

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