[INSAS] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -23.59%
YoY- 161.35%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 272,297 425,958 292,172 278,470 231,910 239,464 402,021 -6.28%
PBT 64,284 87,598 181,749 96,337 38,720 86,298 66,062 -0.45%
Tax -8,536 -7,784 -6,389 -3,276 -3,272 -2,457 -1,358 35.81%
NP 55,748 79,814 175,360 93,061 35,448 83,841 64,704 -2.45%
-
NP to SH 54,517 78,249 174,678 92,801 35,508 83,542 57,966 -1.01%
-
Tax Rate 13.28% 8.89% 3.52% 3.40% 8.45% 2.85% 2.06% -
Total Cost 216,549 346,144 116,812 185,409 196,462 155,622 337,317 -7.11%
-
Net Worth 1,312,127 1,264,232 1,178,282 1,025,341 958,442 885,296 797,830 8.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,835 8,871 8,875 11,769 - - - -
Div Payout % 16.21% 11.34% 5.08% 12.68% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,312,127 1,264,232 1,178,282 1,025,341 958,442 885,296 797,830 8.63%
NOSH 662,690 665,385 665,696 679,034 684,601 686,276 676,127 -0.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.47% 18.74% 60.02% 33.42% 15.29% 35.01% 16.09% -
ROE 4.15% 6.19% 14.82% 9.05% 3.70% 9.44% 7.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.09 64.02 43.89 41.01 33.88 34.89 59.46 -5.96%
EPS 8.23 11.76 26.24 13.67 5.19 12.17 8.57 -0.67%
DPS 1.33 1.33 1.33 1.73 0.00 0.00 0.00 -
NAPS 1.98 1.90 1.77 1.51 1.40 1.29 1.18 9.00%
Adjusted Per Share Value based on latest NOSH - 667,593
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 41.06 64.23 44.06 41.99 34.97 36.11 60.62 -6.28%
EPS 8.22 11.80 26.34 13.99 5.35 12.60 8.74 -1.01%
DPS 1.33 1.34 1.34 1.77 0.00 0.00 0.00 -
NAPS 1.9786 1.9064 1.7768 1.5462 1.4453 1.335 1.2031 8.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.715 0.88 1.25 0.425 0.45 0.53 0.57 -
P/RPS 1.74 1.37 2.85 1.04 1.33 1.52 0.96 10.40%
P/EPS 8.69 7.48 4.76 3.11 8.68 4.35 6.65 4.55%
EY 11.51 13.36 20.99 32.16 11.53 22.97 15.04 -4.35%
DY 1.86 1.52 1.07 4.08 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.71 0.28 0.32 0.41 0.48 -4.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 15/05/15 29/05/14 28/05/13 29/05/12 30/05/11 20/05/10 -
Price 0.70 0.965 1.22 0.52 0.41 0.50 0.52 -
P/RPS 1.70 1.51 2.78 1.27 1.21 1.43 0.87 11.80%
P/EPS 8.51 8.21 4.65 3.80 7.90 4.11 6.07 5.78%
EY 11.75 12.19 21.51 26.28 12.65 24.35 16.49 -5.48%
DY 1.90 1.38 1.09 3.33 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.69 0.34 0.29 0.39 0.44 -3.73%

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