[INSAS] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 0.2%
YoY- 3131.61%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 239,100 359,558 306,328 222,662 245,580 242,690 405,096 -8.40%
PBT 55,374 70,690 207,654 123,704 8,142 80,420 94,668 -8.54%
Tax -11,580 -8,622 -6,052 -2,618 -4,268 -2,158 -2,034 33.60%
NP 43,794 62,068 201,602 121,086 3,874 78,262 92,634 -11.73%
-
NP to SH 44,620 61,142 200,646 121,444 3,758 78,122 85,568 -10.27%
-
Tax Rate 20.91% 12.20% 2.91% 2.12% 52.42% 2.68% 2.15% -
Total Cost 195,306 297,490 104,726 101,576 241,706 164,428 312,462 -7.52%
-
Net Worth 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 818,418 8.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,279 13,320 13,314 17,699 - - - -
Div Payout % 29.76% 21.79% 6.64% 14.57% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 818,418 8.03%
NOSH 663,988 666,034 665,713 680,739 665,625 686,485 665,381 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.32% 17.26% 65.81% 54.38% 1.58% 32.25% 22.87% -
ROE 3.43% 5.04% 17.63% 11.89% 0.41% 9.10% 10.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.01 53.98 46.02 32.71 36.89 35.35 60.88 -8.37%
EPS 6.72 9.18 30.14 17.84 0.56 11.38 12.86 -10.24%
DPS 2.00 2.00 2.00 2.60 0.00 0.00 0.00 -
NAPS 1.96 1.82 1.71 1.50 1.38 1.25 1.23 8.07%
Adjusted Per Share Value based on latest NOSH - 671,567
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.48 51.85 44.17 32.11 35.41 35.00 58.42 -8.40%
EPS 6.43 8.82 28.93 17.51 0.54 11.27 12.34 -10.29%
DPS 1.92 1.92 1.92 2.55 0.00 0.00 0.00 -
NAPS 1.8767 1.748 1.6416 1.4725 1.3246 1.2374 1.1802 8.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.77 0.795 0.875 0.44 0.48 0.55 0.57 -
P/RPS 2.14 1.47 1.90 1.35 1.30 1.56 0.94 14.68%
P/EPS 11.46 8.66 2.90 2.47 85.02 4.83 4.43 17.15%
EY 8.73 11.55 34.45 40.55 1.18 20.69 22.56 -14.62%
DY 2.60 2.52 2.29 5.91 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.51 0.29 0.35 0.44 0.46 -2.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.71 0.90 0.905 0.41 0.48 0.50 0.53 -
P/RPS 1.97 1.67 1.97 1.25 1.30 1.41 0.87 14.58%
P/EPS 10.57 9.80 3.00 2.30 85.02 4.39 4.12 16.99%
EY 9.46 10.20 33.30 43.51 1.18 22.76 24.26 -14.52%
DY 2.82 2.22 2.21 6.34 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.53 0.27 0.35 0.40 0.43 -2.91%

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