[INSAS] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.32%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 182,957 186,959 178,997 176,120 161,508 152,928 149,879 14.20%
PBT 21,964 23,986 32,373 35,623 32,624 43,579 43,629 -36.69%
Tax -4,705 -6,722 -10,128 -11,311 -10,586 -9,610 -4,623 1.17%
NP 17,259 17,264 22,245 24,312 22,038 33,969 39,006 -41.90%
-
NP to SH 16,693 17,388 22,245 24,312 22,038 33,969 39,006 -43.18%
-
Tax Rate 21.42% 28.02% 31.29% 31.75% 32.45% 22.05% 10.60% -
Total Cost 165,698 169,695 156,752 151,808 139,470 118,959 110,873 30.68%
-
Net Worth 540,960 536,117 545,579 534,558 531,384 515,902 503,413 4.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 540,960 536,117 545,579 534,558 531,384 515,902 503,413 4.90%
NOSH 607,820 609,224 606,200 607,453 610,786 606,944 606,521 0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.43% 9.23% 12.43% 13.80% 13.65% 22.21% 26.02% -
ROE 3.09% 3.24% 4.08% 4.55% 4.15% 6.58% 7.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.10 30.69 29.53 28.99 26.44 25.20 24.71 14.04%
EPS 2.75 2.85 3.67 4.00 3.61 5.60 6.43 -43.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.90 0.88 0.87 0.85 0.83 4.75%
Adjusted Per Share Value based on latest NOSH - 607,453
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.59 28.19 26.99 26.56 24.35 23.06 22.60 14.21%
EPS 2.52 2.62 3.35 3.67 3.32 5.12 5.88 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8158 0.8084 0.8227 0.8061 0.8013 0.778 0.7591 4.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.28 0.31 0.35 0.36 0.36 0.37 0.48 -
P/RPS 0.93 1.01 1.19 1.24 1.36 1.47 1.94 -38.72%
P/EPS 10.20 10.86 9.54 8.99 9.98 6.61 7.46 23.16%
EY 9.81 9.21 10.48 11.12 10.02 15.13 13.40 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.39 0.41 0.41 0.44 0.58 -34.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.23 0.30 0.29 0.38 0.38 0.35 0.39 -
P/RPS 0.76 0.98 0.98 1.31 1.44 1.39 1.58 -38.58%
P/EPS 8.37 10.51 7.90 9.49 10.53 6.25 6.06 23.99%
EY 11.94 9.51 12.65 10.53 9.50 15.99 16.49 -19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.32 0.43 0.44 0.41 0.47 -32.58%

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