[INSAS] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -15.55%
YoY- 65.22%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 245,110 239,100 359,558 306,328 222,662 245,580 242,690 0.16%
PBT 168,794 55,374 70,690 207,654 123,704 8,142 80,420 13.14%
Tax -9,588 -11,580 -8,622 -6,052 -2,618 -4,268 -2,158 28.18%
NP 159,206 43,794 62,068 201,602 121,086 3,874 78,262 12.55%
-
NP to SH 159,786 44,620 61,142 200,646 121,444 3,758 78,122 12.65%
-
Tax Rate 5.68% 20.91% 12.20% 2.91% 2.12% 52.42% 2.68% -
Total Cost 85,904 195,306 297,490 104,726 101,576 241,706 164,428 -10.24%
-
Net Worth 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 9.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,260 13,279 13,320 13,314 17,699 - - -
Div Payout % 8.30% 29.76% 21.79% 6.64% 14.57% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 9.06%
NOSH 693,333 663,988 666,034 665,713 680,739 665,625 686,485 0.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 64.95% 18.32% 17.26% 65.81% 54.38% 1.58% 32.25% -
ROE 11.06% 3.43% 5.04% 17.63% 11.89% 0.41% 9.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.97 36.01 53.98 46.02 32.71 36.89 35.35 0.74%
EPS 24.10 6.72 9.18 30.14 17.84 0.56 11.38 13.30%
DPS 2.00 2.00 2.00 2.00 2.60 0.00 0.00 -
NAPS 2.18 1.96 1.82 1.71 1.50 1.38 1.25 9.70%
Adjusted Per Share Value based on latest NOSH - 660,048
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.96 36.06 54.22 46.19 33.58 37.03 36.60 0.16%
EPS 24.10 6.73 9.22 30.26 18.31 0.57 11.78 12.65%
DPS 2.00 2.00 2.01 2.01 2.67 0.00 0.00 -
NAPS 2.1796 1.9625 1.8279 1.7166 1.5398 1.3852 1.294 9.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.71 0.77 0.795 0.875 0.44 0.48 0.55 -
P/RPS 1.92 2.14 1.47 1.90 1.35 1.30 1.56 3.51%
P/EPS 2.95 11.46 8.66 2.90 2.47 85.02 4.83 -7.88%
EY 33.94 8.73 11.55 34.45 40.55 1.18 20.69 8.59%
DY 2.82 2.60 2.52 2.29 5.91 0.00 0.00 -
P/NAPS 0.33 0.39 0.44 0.51 0.29 0.35 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 -
Price 0.84 0.71 0.90 0.905 0.41 0.48 0.50 -
P/RPS 2.27 1.97 1.67 1.97 1.25 1.30 1.41 8.25%
P/EPS 3.49 10.57 9.80 3.00 2.30 85.02 4.39 -3.74%
EY 28.69 9.46 10.20 33.30 43.51 1.18 22.76 3.93%
DY 2.38 2.82 2.22 2.21 6.34 0.00 0.00 -
P/NAPS 0.39 0.36 0.49 0.53 0.27 0.35 0.40 -0.42%

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