[INSAS] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 68.99%
YoY- 357.06%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 405,096 210,616 216,738 243,612 159,604 185,948 139,564 19.41%
PBT 94,668 58,472 49,496 65,888 16,658 40,136 56,048 9.12%
Tax -2,034 -2,068 -1,570 -2,452 -1,016 -9,704 -6,302 -17.16%
NP 92,634 56,404 47,926 63,436 15,642 30,432 49,746 10.90%
-
NP to SH 85,568 52,284 44,594 61,978 13,560 30,432 49,746 9.45%
-
Tax Rate 2.15% 3.54% 3.17% 3.72% 6.10% 24.18% 11.24% -
Total Cost 312,462 154,212 168,812 180,176 143,962 155,516 89,818 23.07%
-
Net Worth 818,418 677,315 657,552 704,847 696,160 535,603 501,126 8.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 818,418 677,315 657,552 704,847 696,160 535,603 501,126 8.51%
NOSH 665,381 594,136 597,774 607,627 605,357 608,640 611,130 1.42%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.87% 26.78% 22.11% 26.04% 9.80% 16.37% 35.64% -
ROE 10.46% 7.72% 6.78% 8.79% 1.95% 5.68% 9.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.88 35.45 36.26 40.09 26.37 30.55 22.84 17.73%
EPS 12.86 8.80 7.46 10.20 2.24 5.00 8.14 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.14 1.10 1.16 1.15 0.88 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 609,497
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.42 30.37 31.26 35.13 23.02 26.81 20.13 19.41%
EPS 12.34 7.54 6.43 8.94 1.96 4.39 7.17 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1802 0.9767 0.9482 1.0164 1.0039 0.7724 0.7227 8.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.57 0.29 0.63 0.41 0.22 0.36 0.44 -
P/RPS 0.94 0.82 1.74 1.02 0.83 1.18 1.93 -11.28%
P/EPS 4.43 3.30 8.45 4.02 9.82 7.20 5.41 -3.27%
EY 22.56 30.34 11.84 24.88 10.18 13.89 18.50 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.25 0.57 0.35 0.19 0.41 0.54 -2.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 15/02/07 24/02/06 23/02/05 26/02/04 -
Price 0.53 0.25 0.59 0.60 0.26 0.38 0.52 -
P/RPS 0.87 0.71 1.63 1.50 0.99 1.24 2.28 -14.82%
P/EPS 4.12 2.84 7.91 5.88 11.61 7.60 6.39 -7.04%
EY 24.26 35.20 12.64 17.00 8.62 13.16 15.65 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.54 0.52 0.23 0.43 0.63 -6.16%

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