[INSAS] QoQ TTM Result on 30-Sep-2014 [#1]

Stock

[INSAS] INSAS BHD

Announcement Date

27-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- -22.23%

YoY- 36.87%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	406,802	376,860	303,135	275,141	276,520	307,600	339,157	12.92%
YoY %	7.95%	24.32%	10.17%	-0.50%	-10.10%	-9.30%	-	-
Horiz. %	119.95%	111.12%	89.38%	81.12%	81.53%	90.70%	100.00%	-
PBT	98,911	100,538	102,669	134,842	171,151	126,659	104,575	-3.65%
YoY %	-1.62%	-2.08%	-23.86%	-21.21%	35.13%	21.12%	-	-
Horiz. %	94.58%	96.14%	98.18%	128.94%	163.66%	121.12%	100.00%	-
Tax	-6,428	-11,513	-11,752	-10,129	-10,467	-467	151	-
YoY %	44.17%	2.03%	-16.02%	3.23%	-2,141.33%	-409.27%	-	-
Horiz. %	-4,256.95%	-7,624.50%	-7,782.78%	-6,707.95%	-6,931.79%	-309.27%	100.00%	-
NP	92,483	89,025	90,917	124,713	160,684	126,192	104,726	-7.97%
YoY %	3.88%	-2.08%	-27.10%	-22.39%	27.33%	20.50%	-	-
Horiz. %	88.31%	85.01%	86.81%	119.09%	153.43%	120.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,129	88,082	90,652	124,743	160,404	123,449	101,642	-7.03%
YoY %	3.46%	-2.84%	-27.33%	-22.23%	29.94%	21.45%	-	-
Horiz. %	89.66%	86.66%	89.19%	122.73%	157.81%	121.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.50%	11.45%	11.45%	7.51%	6.12%	0.37%	-0.14%	-
YoY %	-43.23%	0.00%	52.46%	22.71%	1,554.05%	364.29%	-	-
Horiz. %	-4,642.86%	-8,178.57%	-8,178.57%	-5,364.29%	-4,371.43%	-264.29%	100.00%	-
Total Cost	314,319	287,835	212,218	150,428	115,836	181,408	234,431	21.65%
YoY %	9.20%	35.63%	41.08%	29.86%	-36.15%	-22.62%	-	-
Horiz. %	134.08%	122.78%	90.52%	64.17%	49.41%	77.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,295	1,262,893	1,219,043	1,196,924	665,123	1,178,182	1,128,682	-30.12%
YoY %	-47.72%	3.60%	1.85%	79.96%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	6,649	6,649	6,649	6,649	6,696	6,696	6,696	-0.46%
YoY %	0.00%	0.00%	0.00%	-0.70%	0.00%	0.00%	-	-
Horiz. %	99.30%	99.30%	99.30%	99.30%	100.00%	100.00%	100.00%	-
Div Payout %	7.30%	7.55%	7.34%	5.33%	4.17%	5.42%	6.59%	-
YoY %	-3.31%	2.86%	37.71%	27.82%	-23.06%	-17.75%	-	-
Horiz. %	110.77%	114.57%	111.38%	80.88%	63.28%	82.25%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	660,295	1,262,893	1,219,043	1,196,924	665,123	1,178,182	1,128,682	-30.12%
YoY %	-47.72%	3.60%	1.85%	79.96%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-
NOSH	660,295	664,680	669,803	664,957	665,123	665,639	660,048	0.02%
YoY %	-0.66%	-0.76%	0.73%	-0.02%	-0.08%	0.85%	-	-
Horiz. %	100.04%	100.70%	101.48%	100.74%	100.77%	100.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	22.73%	23.62%	29.99%	45.33%	58.11%	41.02%	30.88%	-
YoY %	-3.77%	-21.24%	-33.84%	-21.99%	41.66%	32.84%	-	-
Horiz. %	73.61%	76.49%	97.12%	146.79%	188.18%	132.84%	100.00%	-
ROE	13.80%	6.97%	7.44%	10.42%	24.12%	10.48%	9.01%	-
YoY %	97.99%	-6.32%	-28.60%	-56.80%	130.15%	16.32%	-	-
Horiz. %	153.16%	77.36%	82.57%	115.65%	267.70%	116.32%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	61.61	56.70	45.26	41.38	41.57	46.21	51.38	12.90%
YoY %	8.66%	25.28%	9.38%	-0.46%	-10.04%	-10.06%	-	-
Horiz. %	119.91%	110.35%	88.09%	80.54%	80.91%	89.94%	100.00%	-
EPS	13.80	13.25	13.53	18.76	24.12	18.55	15.40	-7.07%
YoY %	4.15%	-2.07%	-27.88%	-22.22%	30.03%	20.45%	-	-
Horiz. %	89.61%	86.04%	87.86%	121.82%	156.62%	120.45%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	1.01	-0.66%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.99%	-	-
Horiz. %	99.01%	99.01%	99.01%	99.01%	99.01%	99.01%	100.00%	-
NAPS	1.00	1.90	1.82	1.80	1.00	1.77	1.71	-30.13%
YoY %	-47.37%	4.40%	1.11%	80.00%	-43.50%	3.51%	-	-
Horiz. %	58.48%	111.11%	106.43%	105.26%	58.48%	103.51%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 664,957
RPS	61.34	56.83	45.71	41.49	41.70	46.39	51.14	12.92%
YoY %	7.94%	24.33%	10.17%	-0.50%	-10.11%	-9.29%	-	-
Horiz. %	119.95%	111.13%	89.38%	81.13%	81.54%	90.71%	100.00%	-
EPS	13.74	13.28	13.67	18.81	24.19	18.62	15.33	-7.05%
YoY %	3.46%	-2.85%	-27.33%	-22.24%	29.91%	21.46%	-	-
Horiz. %	89.63%	86.63%	89.17%	122.70%	157.80%	121.46%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.01	1.01	1.01	-0.66%
YoY %	0.00%	0.00%	0.00%	-0.99%	0.00%	0.00%	-	-
Horiz. %	99.01%	99.01%	99.01%	99.01%	100.00%	100.00%	100.00%	-
NAPS	0.9957	1.9044	1.8383	1.8049	1.003	1.7767	1.702	-30.12%
YoY %	-47.72%	3.60%	1.85%	79.95%	-43.55%	4.39%	-	-
Horiz. %	58.50%	111.89%	108.01%	106.05%	58.93%	104.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	0.82	0.88	0.795	1.23	1.19	1.25	0.875	-
P/RPS	1.33	1.55	1.76	2.97	2.86	2.70	1.70	-15.13%
YoY %	-14.19%	-11.93%	-40.74%	3.85%	5.93%	58.82%	-	-
Horiz. %	78.24%	91.18%	103.53%	174.71%	168.24%	158.82%	100.00%	-
P/EPS	5.94	6.64	5.87	6.56	4.93	6.74	5.68	3.03%
YoY %	-10.54%	13.12%	-10.52%	33.06%	-26.85%	18.66%	-	-
Horiz. %	104.58%	116.90%	103.35%	115.49%	86.80%	118.66%	100.00%	-
EY	16.83	15.06	17.02	15.25	20.27	14.84	17.60	-2.94%
YoY %	11.75%	-11.52%	11.61%	-24.77%	36.59%	-15.68%	-	-
Horiz. %	95.62%	85.57%	96.70%	86.65%	115.17%	84.32%	100.00%	-
DY	1.22	1.14	1.26	0.81	0.84	0.80	1.16	3.42%
YoY %	7.02%	-9.52%	55.56%	-3.57%	5.00%	-31.03%	-	-
Horiz. %	105.17%	98.28%	108.62%	69.83%	72.41%	68.97%	100.00%	-
P/NAPS	0.82	0.46	0.44	0.68	1.19	0.71	0.51	37.36%
YoY %	78.26%	4.55%	-35.29%	-42.86%	67.61%	39.22%	-	-
Horiz. %	160.78%	90.20%	86.27%	133.33%	233.33%	139.22%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	17/08/15	15/05/15	27/02/15	27/11/14	26/08/14	29/05/14	21/02/14	-
Price	0.64	0.965	0.90	1.15	1.27	1.22	0.905	-
P/RPS	1.04	1.70	1.99	2.78	3.05	2.64	1.76	-29.65%
YoY %	-38.82%	-14.57%	-28.42%	-8.85%	15.53%	50.00%	-	-
Horiz. %	59.09%	96.59%	113.07%	157.95%	173.30%	150.00%	100.00%	-
P/EPS	4.64	7.28	6.65	6.13	5.27	6.58	5.88	-14.64%
YoY %	-36.26%	9.47%	8.48%	16.32%	-19.91%	11.90%	-	-
Horiz. %	78.91%	123.81%	113.10%	104.25%	89.63%	111.90%	100.00%	-
EY	21.56	13.73	15.04	16.31	18.99	15.20	17.02	17.12%
YoY %	57.03%	-8.71%	-7.79%	-14.11%	24.93%	-10.69%	-	-
Horiz. %	126.67%	80.67%	88.37%	95.83%	111.57%	89.31%	100.00%	-
DY	1.56	1.04	1.11	0.87	0.79	0.82	1.12	24.79%
YoY %	50.00%	-6.31%	27.59%	10.13%	-3.66%	-26.79%	-	-
Horiz. %	139.29%	92.86%	99.11%	77.68%	70.54%	73.21%	100.00%	-
P/NAPS	0.64	0.51	0.49	0.64	1.27	0.69	0.53	13.43%
YoY %	25.49%	4.08%	-23.44%	-49.61%	84.06%	30.19%	-	-
Horiz. %	120.75%	96.23%	92.45%	120.75%	239.62%	130.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos