[INSAS] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 21.45%
YoY- 122.15%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 303,135 275,141 276,520 307,600 339,157 306,179 297,324 1.29%
PBT 102,669 134,842 171,151 126,659 104,575 93,940 62,600 38.94%
Tax -11,752 -10,129 -10,467 -467 151 13 1,868 -
NP 90,917 124,713 160,684 126,192 104,726 93,953 64,468 25.67%
-
NP to SH 90,652 124,743 160,404 123,449 101,642 91,141 62,041 28.67%
-
Tax Rate 11.45% 7.51% 6.12% 0.37% -0.14% -0.01% -2.98% -
Total Cost 212,218 150,428 115,836 181,408 234,431 212,226 232,856 -5.98%
-
Net Worth 1,219,043 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 11.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,649 6,649 6,696 6,696 6,696 6,696 8,972 -18.06%
Div Payout % 7.34% 5.33% 4.17% 5.42% 6.59% 7.35% 14.46% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,219,043 1,196,924 665,123 1,178,182 1,128,682 1,091,567 1,041,837 11.00%
NOSH 669,803 664,957 665,123 665,639 660,048 669,673 676,517 -0.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 29.99% 45.33% 58.11% 41.02% 30.88% 30.69% 21.68% -
ROE 7.44% 10.42% 24.12% 10.48% 9.01% 8.35% 5.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.26 41.38 41.57 46.21 51.38 45.72 43.95 1.97%
EPS 13.53 18.76 24.12 18.55 15.40 13.61 9.17 29.51%
DPS 1.00 1.00 1.00 1.00 1.01 1.00 1.33 -17.27%
NAPS 1.82 1.80 1.00 1.77 1.71 1.63 1.54 11.74%
Adjusted Per Share Value based on latest NOSH - 665,639
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.71 39.68 39.88 44.36 48.91 44.15 42.88 1.28%
EPS 13.07 17.99 23.13 17.80 14.66 13.14 8.95 28.62%
DPS 0.96 0.96 0.97 0.97 0.97 0.97 1.29 -17.83%
NAPS 1.7579 1.726 0.9592 1.699 1.6276 1.5741 1.5024 11.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.795 1.23 1.19 1.25 0.875 0.545 0.50 -
P/RPS 1.76 2.97 2.86 2.70 1.70 1.19 1.14 33.47%
P/EPS 5.87 6.56 4.93 6.74 5.68 4.00 5.45 5.05%
EY 17.02 15.25 20.27 14.84 17.60 24.97 18.34 -4.84%
DY 1.26 0.81 0.84 0.80 1.16 1.83 2.65 -38.99%
P/NAPS 0.44 0.68 1.19 0.71 0.51 0.33 0.32 23.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 -
Price 0.90 1.15 1.27 1.22 0.905 0.945 0.505 -
P/RPS 1.99 2.78 3.05 2.64 1.76 2.07 1.15 43.99%
P/EPS 6.65 6.13 5.27 6.58 5.88 6.94 5.51 13.31%
EY 15.04 16.31 18.99 15.20 17.02 14.40 18.16 -11.77%
DY 1.11 0.87 0.79 0.82 1.12 1.06 2.63 -43.64%
P/NAPS 0.49 0.64 1.27 0.69 0.53 0.58 0.33 30.05%

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