[INSAS] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 102.72%
YoY- -17.58%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 289,976 254,556 294,020 303,460 331,592 238,636 232,752 3.72%
PBT 246,188 120,828 -73,552 109,176 143,596 6,452 37,872 36.57%
Tax -7,488 -68 -3,720 -1,280 -2,840 -3,552 -1,156 36.49%
NP 238,700 120,760 -77,272 107,896 140,756 2,900 36,716 36.57%
-
NP to SH 237,600 121,200 -76,848 108,076 131,124 -3,300 34,484 37.90%
-
Tax Rate 3.04% 0.06% - 1.17% 1.98% 55.05% 3.05% -
Total Cost 51,276 133,796 371,292 195,564 190,836 235,736 196,036 -20.01%
-
Net Worth 1,091,567 986,993 912,828 838,757 807,841 642,321 646,574 9.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 26,786 35,890 - - - - - -
Div Payout % 11.27% 29.61% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,091,567 986,993 912,828 838,757 807,841 642,321 646,574 9.11%
NOSH 669,673 690,205 681,215 687,506 667,637 589,285 598,680 1.88%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 82.32% 47.44% -26.28% 35.56% 42.45% 1.22% 15.77% -
ROE 21.77% 12.28% -8.42% 12.89% 16.23% -0.51% 5.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 43.30 36.88 43.16 44.14 49.67 40.50 38.88 1.80%
EPS 35.48 17.56 -11.28 15.72 19.64 -0.56 5.76 35.35%
DPS 4.00 5.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.43 1.34 1.22 1.21 1.09 1.08 7.09%
Adjusted Per Share Value based on latest NOSH - 687,506
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 43.73 38.39 44.34 45.76 50.00 35.99 35.10 3.72%
EPS 35.83 18.28 -11.59 16.30 19.77 -0.50 5.20 37.90%
DPS 4.04 5.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6461 1.4884 1.3765 1.2648 1.2182 0.9686 0.975 9.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.545 0.41 0.43 0.49 0.46 0.30 0.60 -
P/RPS 1.26 1.11 1.00 1.11 0.93 0.74 1.54 -3.28%
P/EPS 1.54 2.33 -3.81 3.12 2.34 -53.57 10.42 -27.26%
EY 65.10 42.83 -26.23 32.08 42.70 -1.87 9.60 37.53%
DY 7.34 12.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.32 0.40 0.38 0.28 0.56 -8.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.945 0.41 0.49 0.52 0.54 0.27 0.59 -
P/RPS 2.18 1.11 1.14 1.18 1.09 0.67 1.52 6.18%
P/EPS 2.66 2.33 -4.34 3.31 2.75 -48.21 10.24 -20.10%
EY 37.54 42.83 -23.02 30.23 36.37 -2.07 9.76 25.14%
DY 4.23 12.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.29 0.37 0.43 0.45 0.25 0.55 0.88%

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