[INSAS] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 33.32%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 339,105 265,104 241,865 238,410 230,439 234,971 233,500 28.15%
PBT 79,231 95,419 61,133 34,224 27,632 15,289 23,144 126.63%
Tax -4,019 -3,858 -4,036 -1,941 -2,594 -2,944 -2,345 43.07%
NP 75,212 91,561 57,097 32,283 25,038 12,345 20,799 135.04%
-
NP to SH 68,547 85,511 51,905 27,212 20,411 7,120 16,566 157.07%
-
Tax Rate 5.07% 4.04% 6.60% 5.67% 9.39% 19.26% 10.13% -
Total Cost 263,893 173,543 184,768 206,127 205,401 222,626 212,701 15.41%
-
Net Worth 809,453 807,841 741,801 683,060 677,144 642,321 650,813 15.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 809,453 807,841 741,801 683,060 677,144 642,321 650,813 15.60%
NOSH 658,092 667,637 639,484 593,965 593,986 589,285 597,076 6.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.18% 34.54% 23.61% 13.54% 10.87% 5.25% 8.91% -
ROE 8.47% 10.59% 7.00% 3.98% 3.01% 1.11% 2.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.53 39.71 37.82 40.14 38.80 39.87 39.11 20.12%
EPS 10.42 12.81 8.12 4.58 3.44 1.21 2.77 141.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.16 1.15 1.14 1.09 1.09 8.36%
Adjusted Per Share Value based on latest NOSH - 593,965
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.14 39.98 36.47 35.95 34.75 35.43 35.21 28.16%
EPS 10.34 12.89 7.83 4.10 3.08 1.07 2.50 156.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2206 1.2182 1.1186 1.03 1.0211 0.9686 0.9814 15.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.46 0.41 0.24 0.29 0.30 0.40 -
P/RPS 1.11 1.16 1.08 0.60 0.75 0.75 1.02 5.78%
P/EPS 5.47 3.59 5.05 5.24 8.44 24.83 14.42 -47.50%
EY 18.27 27.84 19.80 19.09 11.85 4.03 6.94 90.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.35 0.21 0.25 0.28 0.37 15.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.53 0.54 0.44 0.38 0.25 0.27 0.34 -
P/RPS 1.03 1.36 1.16 0.95 0.64 0.68 0.87 11.87%
P/EPS 5.09 4.22 5.42 8.29 7.28 22.35 12.25 -44.22%
EY 19.65 23.72 18.45 12.06 13.75 4.47 8.16 79.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.38 0.33 0.22 0.25 0.31 24.30%

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