[INSAS] YoY Annual (Unaudited) Result on 30-Jun-2006 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 241,865 233,500 212,185 163,387 186,959 151,870 147,101 8.63%
PBT 61,133 23,144 77,350 25,077 23,986 43,385 -2,560 -
Tax -4,036 -2,345 -1,377 -2,246 -3,927 -9,536 -3,957 0.32%
NP 57,097 20,799 75,973 22,831 20,059 33,849 -6,517 -
-
NP to SH 51,905 16,566 74,377 21,134 17,388 33,849 -6,517 -
-
Tax Rate 6.60% 10.13% 1.78% 8.96% 16.37% 21.98% - -
Total Cost 184,768 212,701 136,212 140,556 166,900 118,021 153,618 3.12%
-
Net Worth 710,859 651,404 643,332 575,416 667,823 518,408 480,540 6.73%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 710,859 651,404 643,332 575,416 667,823 518,408 480,540 6.73%
NOSH 612,809 597,619 601,244 605,702 607,112 609,891 616,077 -0.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 23.61% 8.91% 35.81% 13.97% 10.73% 22.29% -4.43% -
ROE 7.30% 2.54% 11.56% 3.67% 2.60% 6.53% -1.36% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 39.47 39.07 35.29 26.97 30.79 24.90 23.88 8.72%
EPS 8.47 2.77 12.37 3.49 2.86 5.55 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.07 0.95 1.10 0.85 0.78 6.83%
Adjusted Per Share Value based on latest NOSH - 605,025
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.88 33.67 30.60 23.56 26.96 21.90 21.21 8.63%
EPS 7.49 2.39 10.73 3.05 2.51 4.88 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0251 0.9394 0.9277 0.8298 0.963 0.7476 0.693 6.73%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.40 0.68 0.30 0.31 0.37 0.39 -
P/RPS 1.04 1.02 1.93 1.11 1.01 1.49 1.63 -7.20%
P/EPS 4.84 14.43 5.50 8.60 10.82 6.67 -36.87 -
EY 20.66 6.93 18.19 11.63 9.24 15.00 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.64 0.32 0.28 0.44 0.50 -5.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 14/09/06 30/08/05 26/08/04 28/08/03 -
Price 0.44 0.34 0.59 0.28 0.30 0.35 0.42 -
P/RPS 1.11 0.87 1.67 1.04 0.97 1.41 1.76 -7.38%
P/EPS 5.19 12.27 4.77 8.02 10.47 6.31 -39.70 -
EY 19.25 8.15 20.97 12.46 9.55 15.86 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.55 0.29 0.27 0.41 0.54 -5.68%

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