[INSAS] YoY Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 64.44%
YoY- 93.27%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 276,520 297,324 235,376 235,861 423,287 241,865 233,500 2.85%
PBT 171,151 62,600 11,316 105,656 61,024 61,133 23,144 39.55%
Tax -10,467 1,868 -617 -3,291 -131 -4,036 -2,345 28.30%
NP 160,684 64,468 10,699 102,365 60,893 57,097 20,799 40.57%
-
NP to SH 160,404 62,041 12,601 103,034 53,312 51,905 16,566 45.96%
-
Tax Rate 6.12% -2.98% 5.45% 3.11% 0.21% 6.60% 10.13% -
Total Cost 115,836 232,856 224,677 133,496 362,394 184,768 212,701 -9.62%
-
Net Worth 1,198,048 1,046,187 958,213 946,237 823,482 710,859 651,404 10.68%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,655 8,831 - - - - - -
Div Payout % 4.15% 14.23% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,198,048 1,046,187 958,213 946,237 823,482 710,859 651,404 10.68%
NOSH 665,582 679,342 684,438 685,679 674,985 612,809 597,619 1.81%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 58.11% 21.68% 4.55% 43.40% 14.39% 23.61% 8.91% -
ROE 13.39% 5.93% 1.32% 10.89% 6.47% 7.30% 2.54% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.55 43.77 34.39 34.40 62.71 39.47 39.07 1.03%
EPS 24.10 9.14 1.84 15.02 7.89 8.47 2.77 43.38%
DPS 1.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.54 1.40 1.38 1.22 1.16 1.09 8.71%
Adjusted Per Share Value based on latest NOSH - 684,818
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.70 44.84 35.49 35.57 63.83 36.47 35.21 2.85%
EPS 24.19 9.36 1.90 15.54 8.04 7.83 2.50 45.95%
DPS 1.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8066 1.5776 1.445 1.4269 1.2418 1.072 0.9823 10.68%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.19 0.50 0.41 0.50 0.48 0.41 0.40 -
P/RPS 2.86 1.14 1.19 1.45 0.77 1.04 1.02 18.73%
P/EPS 4.94 5.47 22.27 3.33 6.08 4.84 14.43 -16.35%
EY 20.25 18.27 4.49 30.05 16.45 20.66 6.93 19.55%
DY 0.84 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.32 0.29 0.36 0.39 0.35 0.37 10.12%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 30/08/12 25/08/11 25/08/10 27/08/09 27/08/08 -
Price 1.27 0.505 0.41 0.47 0.49 0.44 0.34 -
P/RPS 3.06 1.15 1.19 1.37 0.78 1.11 0.87 23.30%
P/EPS 5.27 5.53 22.27 3.13 6.20 5.19 12.27 -13.13%
EY 18.98 18.08 4.49 31.97 16.12 19.25 8.15 15.12%
DY 0.79 2.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.33 0.29 0.34 0.40 0.38 0.31 14.80%

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