[INSAS] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

26-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- -8.17%

YoY- 158.55%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	347,945	272,723	406,802	276,520	297,324	235,376	235,861	6.68%
YoY %	27.58%	-32.96%	47.11%	-7.00%	26.32%	-0.21%	-	-
Horiz. %	147.52%	115.63%	172.48%	117.24%	126.06%	99.79%	100.00%	-
PBT	189,360	88,090	98,911	171,151	62,600	11,316	105,656	10.20%
YoY %	114.96%	-10.94%	-42.21%	173.40%	453.20%	-89.29%	-	-
Horiz. %	179.22%	83.37%	93.62%	161.99%	59.25%	10.71%	100.00%	-
Tax	-8,849	-10,117	-6,428	-10,467	1,868	-617	-3,291	17.90%
YoY %	12.53%	-57.39%	38.59%	-660.33%	402.76%	81.25%	-	-
Horiz. %	268.88%	307.41%	195.32%	318.05%	-56.76%	18.75%	100.00%	-
NP	180,511	77,973	92,483	160,684	64,468	10,699	102,365	9.90%
YoY %	131.50%	-15.69%	-42.44%	149.25%	502.56%	-89.55%	-	-
Horiz. %	176.34%	76.17%	90.35%	156.97%	62.98%	10.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,888	77,376	91,129	160,404	62,041	12,601	103,034	9.82%
YoY %	133.78%	-15.09%	-43.19%	158.55%	392.35%	-87.77%	-	-
Horiz. %	175.56%	75.10%	88.45%	155.68%	60.21%	12.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.67%	11.48%	6.50%	6.12%	-2.98%	5.45%	3.11%	-
YoY %	-59.32%	76.62%	6.21%	305.37%	-154.68%	75.24%	-	-
Horiz. %	150.16%	369.13%	209.00%	196.78%	-95.82%	175.24%	100.00%	-
Total Cost	167,434	194,750	314,319	115,836	232,856	224,677	133,496	3.84%
YoY %	-14.03%	-38.04%	171.35%	-50.25%	3.64%	68.30%	-	-
Horiz. %	125.42%	145.88%	235.45%	86.77%	174.43%	168.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,551,436	1,352,726	1,267,337	1,198,048	1,046,187	958,213	946,237	8.58%
YoY %	14.69%	6.74%	5.78%	14.52%	9.18%	1.27%	-	-
Horiz. %	163.96%	142.96%	133.93%	126.61%	110.56%	101.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	6,630	6,631	6,635	6,655	8,831	-	-	-
YoY %	-0.02%	-0.06%	-0.30%	-24.64%	0.00%	-	-	-
Horiz. %	75.08%	75.09%	75.13%	75.36%	100.00%	-	-	-
Div Payout %	3.67%	8.57%	7.28%	4.15%	14.23%	-	-	-
YoY %	-57.18%	17.72%	75.42%	-70.84%	0.00%	-	-	-
Horiz. %	25.79%	60.22%	51.16%	29.16%	100.00%	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,551,436	1,352,726	1,267,337	1,198,048	1,046,187	958,213	946,237	8.58%
YoY %	14.69%	6.74%	5.78%	14.52%	9.18%	1.27%	-	-
Horiz. %	163.96%	142.96%	133.93%	126.61%	110.56%	101.27%	100.00%	-
NOSH	693,333	663,101	663,527	665,582	679,342	684,438	685,679	0.18%
YoY %	4.56%	-0.06%	-0.31%	-2.03%	-0.74%	-0.18%	-	-
Horiz. %	101.12%	96.71%	96.77%	97.07%	99.08%	99.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	51.88%	28.59%	22.73%	58.11%	21.68%	4.55%	43.40%	-
YoY %	81.46%	25.78%	-60.88%	168.04%	376.48%	-89.52%	-	-
Horiz. %	119.54%	65.88%	52.37%	133.89%	49.95%	10.48%	100.00%	-
ROE	11.66%	5.72%	7.19%	13.39%	5.93%	1.32%	10.89%	-
YoY %	103.85%	-20.45%	-46.30%	125.80%	349.24%	-87.88%	-	-
Horiz. %	107.07%	52.53%	66.02%	122.96%	54.45%	12.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	52.48	41.13	61.31	41.55	43.77	34.39	34.40	7.28%
YoY %	27.60%	-32.91%	47.56%	-5.07%	27.28%	-0.03%	-	-
Horiz. %	152.56%	119.56%	178.23%	120.78%	127.24%	99.97%	100.00%	-
EPS	27.28	11.67	13.73	24.10	9.14	1.84	15.02	10.44%
YoY %	133.76%	-15.00%	-43.03%	163.68%	396.74%	-87.75%	-	-
Horiz. %	181.62%	77.70%	91.41%	160.45%	60.85%	12.25%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.30	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-23.08%	0.00%	0.00%	-	-
Horiz. %	76.92%	76.92%	76.92%	76.92%	100.00%	-	-	-
NAPS	2.34	2.04	1.91	1.80	1.54	1.40	1.38	9.19%
YoY %	14.71%	6.81%	6.11%	16.88%	10.00%	1.45%	-	-
Horiz. %	169.57%	147.83%	138.41%	130.43%	111.59%	101.45%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 665,123
RPS	52.47	41.13	61.34	41.70	44.84	35.49	35.57	6.68%
YoY %	27.57%	-32.95%	47.10%	-7.00%	26.35%	-0.22%	-	-
Horiz. %	147.51%	115.63%	172.45%	117.23%	126.06%	99.78%	100.00%	-
EPS	27.28	11.67	13.74	24.19	9.36	1.90	15.54	9.82%
YoY %	133.76%	-15.07%	-43.20%	158.44%	392.63%	-87.77%	-	-
Horiz. %	175.55%	75.10%	88.42%	155.66%	60.23%	12.23%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.33	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-24.81%	0.00%	0.00%	-	-
Horiz. %	75.19%	75.19%	75.19%	75.19%	100.00%	-	-	-
NAPS	2.3395	2.0399	1.9111	1.8066	1.5776	1.445	1.4269	8.58%
YoY %	14.69%	6.74%	5.78%	14.52%	9.18%	1.27%	-	-
Horiz. %	163.96%	142.96%	133.93%	126.61%	110.56%	101.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.07	0.645	0.82	1.19	0.50	0.41	0.50	-
P/RPS	2.04	1.57	1.34	2.86	1.14	1.19	1.45	5.84%
YoY %	29.94%	17.16%	-53.15%	150.88%	-4.20%	-17.93%	-	-
Horiz. %	140.69%	108.28%	92.41%	197.24%	78.62%	82.07%	100.00%	-
P/EPS	3.92	5.53	5.97	4.94	5.47	22.27	3.33	2.75%
YoY %	-29.11%	-7.37%	20.85%	-9.69%	-75.44%	568.77%	-	-
Horiz. %	117.72%	166.07%	179.28%	148.35%	164.26%	668.77%	100.00%	-
EY	25.50	18.09	16.75	20.25	18.27	4.49	30.05	-2.69%
YoY %	40.96%	8.00%	-17.28%	10.84%	306.90%	-85.06%	-	-
Horiz. %	84.86%	60.20%	55.74%	67.39%	60.80%	14.94%	100.00%	-
DY	0.93	1.55	1.22	0.84	2.60	0.00	0.00	-
YoY %	-40.00%	27.05%	45.24%	-67.69%	0.00%	0.00%	-	-
Horiz. %	35.77%	59.62%	46.92%	32.31%	100.00%	-	-	-
P/NAPS	0.46	0.32	0.43	0.66	0.32	0.29	0.36	4.16%
YoY %	43.75%	-25.58%	-34.85%	106.25%	10.34%	-19.44%	-	-
Horiz. %	127.78%	88.89%	119.44%	183.33%	88.89%	80.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	25/08/16	17/08/15	26/08/14	28/08/13	30/08/12	25/08/11	-
Price	1.00	0.655	0.64	1.27	0.505	0.41	0.47	-
P/RPS	1.91	1.59	1.04	3.06	1.15	1.19	1.37	5.68%
YoY %	20.13%	52.88%	-66.01%	166.09%	-3.36%	-13.14%	-	-
Horiz. %	139.42%	116.06%	75.91%	223.36%	83.94%	86.86%	100.00%	-
P/EPS	3.67	5.61	4.66	5.27	5.53	22.27	3.13	2.68%
YoY %	-34.58%	20.39%	-11.57%	-4.70%	-75.17%	611.50%	-	-
Horiz. %	117.25%	179.23%	148.88%	168.37%	176.68%	711.50%	100.00%	-
EY	27.28	17.81	21.46	18.98	18.08	4.49	31.97	-2.60%
YoY %	53.17%	-17.01%	13.07%	4.98%	302.67%	-85.96%	-	-
Horiz. %	85.33%	55.71%	67.13%	59.37%	56.55%	14.04%	100.00%	-
DY	1.00	1.53	1.56	0.79	2.57	0.00	0.00	-
YoY %	-34.64%	-1.92%	97.47%	-69.26%	0.00%	0.00%	-	-
Horiz. %	38.91%	59.53%	60.70%	30.74%	100.00%	-	-	-
P/NAPS	0.43	0.32	0.34	0.71	0.33	0.29	0.34	3.98%
YoY %	34.38%	-5.88%	-52.11%	115.15%	13.79%	-14.71%	-	-
Horiz. %	126.47%	94.12%	100.00%	208.82%	97.06%	85.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos