[INSAS] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -34.74%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 222,662 245,580 242,690 405,096 210,616 216,738 243,612 -1.48%
PBT 123,704 8,142 80,420 94,668 58,472 49,496 65,888 11.05%
Tax -2,618 -4,268 -2,158 -2,034 -2,068 -1,570 -2,452 1.09%
NP 121,086 3,874 78,262 92,634 56,404 47,926 63,436 11.36%
-
NP to SH 121,444 3,758 78,122 85,568 52,284 44,594 61,978 11.85%
-
Tax Rate 2.12% 52.42% 2.68% 2.15% 3.54% 3.17% 3.72% -
Total Cost 101,576 241,706 164,428 312,462 154,212 168,812 180,176 -9.10%
-
Net Worth 1,021,109 918,562 858,106 818,418 677,315 657,552 704,847 6.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 17,699 - - - - - - -
Div Payout % 14.57% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,021,109 918,562 858,106 818,418 677,315 657,552 704,847 6.36%
NOSH 680,739 665,625 686,485 665,381 594,136 597,774 607,627 1.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 54.38% 1.58% 32.25% 22.87% 26.78% 22.11% 26.04% -
ROE 11.89% 0.41% 9.10% 10.46% 7.72% 6.78% 8.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.71 36.89 35.35 60.88 35.45 36.26 40.09 -3.33%
EPS 17.84 0.56 11.38 12.86 8.80 7.46 10.20 9.75%
DPS 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 1.25 1.23 1.14 1.10 1.16 4.37%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.11 35.41 35.00 58.42 30.37 31.26 35.13 -1.48%
EPS 17.51 0.54 11.27 12.34 7.54 6.43 8.94 11.84%
DPS 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4725 1.3246 1.2374 1.1802 0.9767 0.9482 1.0164 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.48 0.55 0.57 0.29 0.63 0.41 -
P/RPS 1.35 1.30 1.56 0.94 0.82 1.74 1.02 4.77%
P/EPS 2.47 85.02 4.83 4.43 3.30 8.45 4.02 -7.79%
EY 40.55 1.18 20.69 22.56 30.34 11.84 24.88 8.47%
DY 5.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.44 0.46 0.25 0.57 0.35 -3.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.41 0.48 0.50 0.53 0.25 0.59 0.60 -
P/RPS 1.25 1.30 1.41 0.87 0.71 1.63 1.50 -2.99%
P/EPS 2.30 85.02 4.39 4.12 2.84 7.91 5.88 -14.46%
EY 43.51 1.18 22.76 24.26 35.20 12.64 17.00 16.93%
DY 6.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.40 0.43 0.22 0.54 0.52 -10.33%

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