[INSAS] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 392.92%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 297,324 270,296 223,917 225,510 235,376 230,196 237,306 16.23%
PBT 62,600 54,529 69,097 59,911 11,316 69,972 69,517 -6.75%
Tax 1,868 -620 208 296 -617 -3,902 -4,346 -
NP 64,468 53,909 69,305 60,207 10,699 66,070 65,171 -0.72%
-
NP to SH 62,041 55,571 71,444 62,113 12,601 67,008 65,852 -3.89%
-
Tax Rate -2.98% 1.14% -0.30% -0.49% 5.45% 5.58% 6.25% -
Total Cost 232,856 216,387 154,612 165,303 224,677 164,126 172,135 22.33%
-
Net Worth 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 938,944 7.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,972 8,972 8,972 8,972 - - - -
Div Payout % 14.46% 16.15% 12.56% 14.45% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,041,837 1,008,066 1,007,350 986,993 958,653 685,415 938,944 7.18%
NOSH 676,517 667,593 671,567 690,205 684,752 685,415 680,394 -0.38%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.68% 19.94% 30.95% 26.70% 4.55% 28.70% 27.46% -
ROE 5.95% 5.51% 7.09% 6.29% 1.31% 9.78% 7.01% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 43.95 40.49 33.34 32.67 34.37 33.58 34.88 16.67%
EPS 9.17 8.32 10.64 9.00 1.84 9.78 9.68 -3.54%
DPS 1.33 1.34 1.34 1.30 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.50 1.43 1.40 1.00 1.38 7.59%
Adjusted Per Share Value based on latest NOSH - 690,205
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.84 40.76 33.77 34.01 35.49 34.71 35.79 16.23%
EPS 9.36 8.38 10.77 9.37 1.90 10.10 9.93 -3.86%
DPS 1.35 1.35 1.35 1.35 0.00 0.00 0.00 -
NAPS 1.5711 1.5201 1.5191 1.4884 1.4456 1.0336 1.4159 7.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.425 0.44 0.41 0.41 0.45 0.48 -
P/RPS 1.14 1.05 1.32 1.25 1.19 1.34 1.38 -11.96%
P/EPS 5.45 5.11 4.14 4.56 22.28 4.60 4.96 6.48%
EY 18.34 19.59 24.18 21.95 4.49 21.73 20.16 -6.11%
DY 2.65 3.16 3.04 3.17 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.29 0.29 0.29 0.45 0.35 -5.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.505 0.52 0.41 0.41 0.41 0.41 0.48 -
P/RPS 1.15 1.28 1.23 1.25 1.19 1.22 1.38 -11.45%
P/EPS 5.51 6.25 3.85 4.56 22.28 4.19 4.96 7.26%
EY 18.16 16.01 25.95 21.95 4.49 23.84 20.16 -6.73%
DY 2.63 2.58 3.26 3.17 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.27 0.29 0.29 0.41 0.35 -3.85%

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