[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
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 406,802 376,860 303,135 275,141 276,520 307,600 339,157 12.92%
PBT 98,911 100,538 102,669 134,842 171,151 126,659 104,575 -3.65%
Tax -6,428 -11,513 -11,752 -10,129 -10,467 -467 151 -
NP 92,483 89,025 90,917 124,713 160,684 126,192 104,726 -7.97%
-
NP to SH 91,129 88,082 90,652 124,743 160,404 123,449 101,642 -7.03%
-
Tax Rate 6.50% 11.45% 11.45% 7.51% 6.12% 0.37% -0.14% -
Total Cost 314,319 287,835 212,218 150,428 115,836 181,408 234,431 21.65%
-
Net Worth 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 1,128,682 -30.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,649 6,649 6,649 6,649 6,696 6,696 6,696 -0.46%
Div Payout % 7.30% 7.55% 7.34% 5.33% 4.17% 5.42% 6.59% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 1,128,682 -30.12%
NOSH 660,295 664,680 669,803 664,957 665,123 665,639 660,048 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 22.73% 23.62% 29.99% 45.33% 58.11% 41.02% 30.88% -
ROE 13.80% 6.97% 7.44% 10.42% 24.12% 10.48% 9.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.61 56.70 45.26 41.38 41.57 46.21 51.38 12.90%
EPS 13.80 13.25 13.53 18.76 24.12 18.55 15.40 -7.07%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.01 -0.66%
NAPS 1.00 1.90 1.82 1.80 1.00 1.77 1.71 -30.13%
Adjusted Per Share Value based on latest NOSH - 664,957
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.66 54.35 43.71 39.68 39.88 44.36 48.91 12.92%
EPS 13.14 12.70 13.07 17.99 23.13 17.80 14.66 -7.05%
DPS 0.96 0.96 0.96 0.96 0.97 0.97 0.97 -0.69%
NAPS 0.9522 1.8212 1.7579 1.726 0.9592 1.699 1.6276 -30.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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%
P/EPS 5.94 6.64 5.87 6.56 4.93 6.74 5.68 3.03%
EY 16.83 15.06 17.02 15.25 20.27 14.84 17.60 -2.94%
DY 1.22 1.14 1.26 0.81 0.84 0.80 1.16 3.42%
P/NAPS 0.82 0.46 0.44 0.68 1.19 0.71 0.51 37.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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%
P/EPS 4.64 7.28 6.65 6.13 5.27 6.58 5.88 -14.64%
EY 21.56 13.73 15.04 16.31 18.99 15.20 17.02 17.12%
DY 1.56 1.04 1.11 0.87 0.79 0.82 1.12 24.79%
P/NAPS 0.64 0.51 0.49 0.64 1.27 0.69 0.53 13.43%

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