[INSAS] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 152.62%
YoY- 4073.45%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 254,556 294,020 303,460 331,592 238,636 232,752 144,008 9.94%
PBT 120,828 -73,552 109,176 143,596 6,452 37,872 38,820 20.81%
Tax -68 -3,720 -1,280 -2,840 -3,552 -1,156 -1,608 -40.94%
NP 120,760 -77,272 107,896 140,756 2,900 36,716 37,212 21.65%
-
NP to SH 121,200 -76,848 108,076 131,124 -3,300 34,484 36,676 22.02%
-
Tax Rate 0.06% - 1.17% 1.98% 55.05% 3.05% 4.14% -
Total Cost 133,796 371,292 195,564 190,836 235,736 196,036 106,796 3.82%
-
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 35,890 - - - - - - -
Div Payout % 29.61% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
NOSH 690,205 681,215 687,506 667,637 589,285 598,680 603,223 2.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 47.44% -26.28% 35.56% 42.45% 1.22% 15.77% 25.84% -
ROE 12.28% -8.42% 12.89% 16.23% -0.51% 5.33% 5.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.88 43.16 44.14 49.67 40.50 38.88 23.87 7.51%
EPS 17.56 -11.28 15.72 19.64 -0.56 5.76 6.08 19.31%
DPS 5.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.34 1.22 1.21 1.09 1.08 1.14 3.84%
Adjusted Per Share Value based on latest NOSH - 667,637
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.39 44.34 45.76 50.00 35.99 35.10 21.72 9.94%
EPS 18.28 -11.59 16.30 19.77 -0.50 5.20 5.53 22.02%
DPS 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4884 1.3765 1.2648 1.2182 0.9686 0.975 1.037 6.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.43 0.49 0.46 0.30 0.60 0.28 -
P/RPS 1.11 1.00 1.11 0.93 0.74 1.54 1.17 -0.87%
P/EPS 2.33 -3.81 3.12 2.34 -53.57 10.42 4.61 -10.74%
EY 42.83 -26.23 32.08 42.70 -1.87 9.60 21.71 11.97%
DY 12.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.40 0.38 0.28 0.56 0.25 2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.41 0.49 0.52 0.54 0.27 0.59 0.40 -
P/RPS 1.11 1.14 1.18 1.09 0.67 1.52 1.68 -6.66%
P/EPS 2.33 -4.34 3.31 2.75 -48.21 10.24 6.58 -15.87%
EY 42.83 -23.02 30.23 36.37 -2.07 9.76 15.20 18.82%
DY 12.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.45 0.25 0.55 0.35 -3.08%

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