[INSAS] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.76%
YoY- -7.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 223,917 225,510 235,376 230,196 237,306 233,501 235,861 -3.38%
PBT 69,097 59,911 11,316 69,972 69,517 59,974 105,656 -24.55%
Tax 208 296 -617 -3,902 -4,346 -3,901 -3,291 -
NP 69,305 60,207 10,699 66,070 65,171 56,073 102,365 -22.80%
-
NP to SH 71,444 62,113 12,601 67,008 65,852 56,803 103,034 -21.57%
-
Tax Rate -0.30% -0.49% 5.45% 5.58% 6.25% 6.50% 3.11% -
Total Cost 154,612 165,303 224,677 164,126 172,135 177,428 133,496 10.23%
-
Net Worth 1,007,350 986,993 958,653 685,415 938,944 912,828 684,818 29.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,972 8,972 - - - - - -
Div Payout % 12.56% 14.45% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,007,350 986,993 958,653 685,415 938,944 912,828 684,818 29.19%
NOSH 671,567 690,205 684,752 685,415 680,394 681,215 684,818 -1.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 30.95% 26.70% 4.55% 28.70% 27.46% 24.01% 43.40% -
ROE 7.09% 6.29% 1.31% 9.78% 7.01% 6.22% 15.05% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.34 32.67 34.37 33.58 34.88 34.28 34.44 -2.13%
EPS 10.64 9.00 1.84 9.78 9.68 8.34 15.05 -20.55%
DPS 1.34 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.43 1.40 1.00 1.38 1.34 1.00 30.87%
Adjusted Per Share Value based on latest NOSH - 685,415
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.77 34.01 35.49 34.71 35.79 35.21 35.57 -3.38%
EPS 10.77 9.37 1.90 10.10 9.93 8.57 15.54 -21.59%
DPS 1.35 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5191 1.4884 1.4456 1.0336 1.4159 1.3765 1.0327 29.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.41 0.41 0.45 0.48 0.43 0.50 -
P/RPS 1.32 1.25 1.19 1.34 1.38 1.25 1.45 -6.04%
P/EPS 4.14 4.56 22.28 4.60 4.96 5.16 3.32 15.77%
EY 24.18 21.95 4.49 21.73 20.16 19.39 30.09 -13.50%
DY 3.04 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.29 0.45 0.35 0.32 0.50 -30.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.41 0.41 0.41 0.41 0.48 0.49 0.47 -
P/RPS 1.23 1.25 1.19 1.22 1.38 1.43 1.36 -6.45%
P/EPS 3.85 4.56 22.28 4.19 4.96 5.88 3.12 14.97%
EY 25.95 21.95 4.49 23.84 20.16 17.02 32.01 -13.00%
DY 3.26 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.41 0.35 0.37 0.47 -30.77%

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