[INSAS] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 186.67%
YoY- -68.93%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 265,104 241,865 238,410 230,439 234,971 233,500 213,301 15.58%
PBT 95,419 61,133 34,224 27,632 15,289 23,144 49,656 54.50%
Tax -3,858 -4,036 -1,941 -2,594 -2,944 -2,345 -8 6026.55%
NP 91,561 57,097 32,283 25,038 12,345 20,799 49,648 50.32%
-
NP to SH 85,511 51,905 27,212 20,411 7,120 16,566 46,692 49.63%
-
Tax Rate 4.04% 6.60% 5.67% 9.39% 19.26% 10.13% 0.02% -
Total Cost 173,543 184,768 206,127 205,401 222,626 212,701 163,653 3.98%
-
Net Worth 807,841 741,801 683,060 677,144 642,321 650,813 653,221 15.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 807,841 741,801 683,060 677,144 642,321 650,813 653,221 15.20%
NOSH 667,637 639,484 593,965 593,986 589,285 597,076 599,285 7.45%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 34.54% 23.61% 13.54% 10.87% 5.25% 8.91% 23.28% -
ROE 10.59% 7.00% 3.98% 3.01% 1.11% 2.55% 7.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.71 37.82 40.14 38.80 39.87 39.11 35.59 7.56%
EPS 12.81 8.12 4.58 3.44 1.21 2.77 7.79 39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.15 1.14 1.09 1.09 1.09 7.20%
Adjusted Per Share Value based on latest NOSH - 593,986
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.98 36.47 35.95 34.75 35.43 35.21 32.17 15.57%
EPS 12.89 7.83 4.10 3.08 1.07 2.50 7.04 49.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 1.1186 1.03 1.0211 0.9686 0.9814 0.985 15.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.41 0.24 0.29 0.30 0.40 0.48 -
P/RPS 1.16 1.08 0.60 0.75 0.75 1.02 1.35 -9.60%
P/EPS 3.59 5.05 5.24 8.44 24.83 14.42 6.16 -30.20%
EY 27.84 19.80 19.09 11.85 4.03 6.94 16.23 43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.21 0.25 0.28 0.37 0.44 -9.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.54 0.44 0.38 0.25 0.27 0.34 0.47 -
P/RPS 1.36 1.16 0.95 0.64 0.68 0.87 1.32 2.00%
P/EPS 4.22 5.42 8.29 7.28 22.35 12.25 6.03 -21.15%
EY 23.72 18.45 12.06 13.75 4.47 8.16 16.58 26.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.33 0.22 0.25 0.31 0.43 3.07%

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