[INSAS] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 6.94%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 292,172 278,470 231,910 239,464 402,021 221,336 214,789 5.25%
PBT 181,749 96,337 38,720 86,298 66,062 44,804 30,030 34.97%
Tax -6,389 -3,276 -3,272 -2,457 -1,358 -956 -1,494 27.38%
NP 175,360 93,061 35,448 83,841 64,704 43,848 28,536 35.32%
-
NP to SH 174,678 92,801 35,508 83,542 57,966 39,449 25,254 38.01%
-
Tax Rate 3.52% 3.40% 8.45% 2.85% 2.06% 2.13% 4.98% -
Total Cost 116,812 185,409 196,462 155,622 337,317 177,488 186,253 -7.47%
-
Net Worth 1,178,282 1,025,341 958,442 885,296 797,830 683,233 651,283 10.38%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 8,875 11,769 - - - - - -
Div Payout % 5.08% 12.68% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,178,282 1,025,341 958,442 885,296 797,830 683,233 651,283 10.38%
NOSH 665,696 679,034 684,601 686,276 676,127 594,116 597,507 1.81%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 60.02% 33.42% 15.29% 35.01% 16.09% 19.81% 13.29% -
ROE 14.82% 9.05% 3.70% 9.44% 7.27% 5.77% 3.88% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 43.89 41.01 33.88 34.89 59.46 37.25 35.95 3.38%
EPS 26.24 13.67 5.19 12.17 8.57 6.64 4.23 35.53%
DPS 1.33 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.51 1.40 1.29 1.18 1.15 1.09 8.41%
Adjusted Per Share Value based on latest NOSH - 685,930
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.06 41.99 34.97 36.11 60.62 33.38 32.39 5.25%
EPS 26.34 13.99 5.35 12.60 8.74 5.95 3.81 38.00%
DPS 1.34 1.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7768 1.5462 1.4453 1.335 1.2031 1.0303 0.9821 10.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.25 0.425 0.45 0.53 0.57 0.24 0.48 -
P/RPS 2.85 1.04 1.33 1.52 0.96 0.64 1.34 13.39%
P/EPS 4.76 3.11 8.68 4.35 6.65 3.61 11.36 -13.48%
EY 20.99 32.16 11.53 22.97 15.04 27.67 8.81 15.56%
DY 1.07 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.28 0.32 0.41 0.48 0.21 0.44 8.29%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 29/05/12 30/05/11 20/05/10 29/05/09 28/05/08 -
Price 1.22 0.52 0.41 0.50 0.52 0.38 0.47 -
P/RPS 2.78 1.27 1.21 1.43 0.87 1.02 1.31 13.35%
P/EPS 4.65 3.80 7.90 4.11 6.07 5.72 11.12 -13.51%
EY 21.51 26.28 12.65 24.35 16.49 17.47 8.99 15.64%
DY 1.09 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.34 0.29 0.39 0.44 0.33 0.43 8.19%

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