[INSAS] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 46.19%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 237,306 233,501 235,861 301,369 342,084 416,254 423,287 -31.93%
PBT 69,517 59,974 105,656 76,201 53,900 52,419 61,024 9.04%
Tax -4,346 -3,901 -3,291 -955 -193 259 -131 925.90%
NP 65,171 56,073 102,365 75,246 53,707 52,678 60,893 4.61%
-
NP to SH 65,852 56,803 103,034 72,494 49,589 47,550 53,312 15.07%
-
Tax Rate 6.25% 6.50% 3.11% 1.25% 0.36% -0.49% 0.21% -
Total Cost 172,135 177,428 133,496 226,123 288,377 363,576 362,394 -39.03%
-
Net Worth 938,944 912,828 684,818 884,849 855,255 838,757 659,999 26.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 938,944 912,828 684,818 884,849 855,255 838,757 659,999 26.41%
NOSH 680,394 681,215 684,818 685,930 684,204 687,506 659,999 2.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.46% 24.01% 43.40% 24.97% 15.70% 12.66% 14.39% -
ROE 7.01% 6.22% 15.05% 8.19% 5.80% 5.67% 8.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.88 34.28 34.44 43.94 50.00 60.55 64.13 -33.29%
EPS 9.68 8.34 15.05 10.57 7.25 6.92 8.08 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.00 1.29 1.25 1.22 1.00 23.87%
Adjusted Per Share Value based on latest NOSH - 685,930
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.22 33.67 34.01 43.46 49.33 60.03 61.04 -31.93%
EPS 9.50 8.19 14.86 10.45 7.15 6.86 7.69 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.354 1.3164 0.9876 1.276 1.2333 1.2095 0.9518 26.40%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.43 0.50 0.53 0.55 0.49 0.48 -
P/RPS 1.38 1.25 1.45 1.21 1.10 0.81 0.75 49.99%
P/EPS 4.96 5.16 3.32 5.01 7.59 7.08 5.94 -11.29%
EY 20.16 19.39 30.09 19.94 13.18 14.11 16.83 12.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.50 0.41 0.44 0.40 0.48 -18.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 -
Price 0.48 0.49 0.47 0.50 0.50 0.52 0.49 -
P/RPS 1.38 1.43 1.36 1.14 1.00 0.86 0.76 48.67%
P/EPS 4.96 5.88 3.12 4.73 6.90 7.52 6.07 -12.56%
EY 20.16 17.02 32.01 21.14 14.50 13.30 16.48 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.47 0.39 0.40 0.43 0.49 -20.04%

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