[INSAS] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -27.33%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 382,993 406,802 376,860 303,135 275,141 276,520 307,600 15.72%
PBT 47,947 98,911 100,538 102,669 134,842 171,151 126,659 -47.63%
Tax -7,447 -6,428 -11,513 -11,752 -10,129 -10,467 -467 532.47%
NP 40,500 92,483 89,025 90,917 124,713 160,684 126,192 -53.09%
-
NP to SH 38,369 91,129 88,082 90,652 124,743 160,404 123,449 -54.08%
-
Tax Rate 15.53% 6.50% 11.45% 11.45% 7.51% 6.12% 0.37% -
Total Cost 342,493 314,319 287,835 212,218 150,428 115,836 181,408 52.69%
-
Net Worth 1,258,901 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 4.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 6,625 6,649 6,649 6,649 6,649 6,696 6,696 -0.70%
Div Payout % 17.27% 7.30% 7.55% 7.34% 5.33% 4.17% 5.42% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,258,901 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 4.51%
NOSH 662,579 660,295 664,680 669,803 664,957 665,123 665,639 -0.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.57% 22.73% 23.62% 29.99% 45.33% 58.11% 41.02% -
ROE 3.05% 13.80% 6.97% 7.44% 10.42% 24.12% 10.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.80 61.61 56.70 45.26 41.38 41.57 46.21 16.07%
EPS 5.79 13.80 13.25 13.53 18.76 24.12 18.55 -53.95%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.90 1.00 1.90 1.82 1.80 1.00 1.77 4.83%
Adjusted Per Share Value based on latest NOSH - 669,803
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.23 58.66 54.35 43.71 39.68 39.88 44.36 15.71%
EPS 5.53 13.14 12.70 13.07 17.99 23.13 17.80 -54.09%
DPS 0.96 0.96 0.96 0.96 0.96 0.97 0.97 -0.68%
NAPS 1.8154 0.9522 1.8212 1.7579 1.726 0.9592 1.699 4.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.70 0.82 0.88 0.795 1.23 1.19 1.25 -
P/RPS 1.21 1.33 1.55 1.76 2.97 2.86 2.70 -41.40%
P/EPS 12.09 5.94 6.64 5.87 6.56 4.93 6.74 47.57%
EY 8.27 16.83 15.06 17.02 15.25 20.27 14.84 -32.25%
DY 1.43 1.22 1.14 1.26 0.81 0.84 0.80 47.23%
P/NAPS 0.37 0.82 0.46 0.44 0.68 1.19 0.71 -35.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 -
Price 0.835 0.64 0.965 0.90 1.15 1.27 1.22 -
P/RPS 1.44 1.04 1.70 1.99 2.78 3.05 2.64 -33.21%
P/EPS 14.42 4.64 7.28 6.65 6.13 5.27 6.58 68.63%
EY 6.94 21.56 13.73 15.04 16.31 18.99 15.20 -40.67%
DY 1.20 1.56 1.04 1.11 0.87 0.79 0.82 28.86%
P/NAPS 0.44 0.64 0.51 0.49 0.64 1.27 0.69 -25.89%

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