[INSAS] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -118.65%
YoY- -171.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 71,115 72,494 63,639 73,505 75,865 82,898 59,659 2.96%
PBT 25,238 61,547 30,207 -18,388 27,294 35,899 1,613 58.11%
Tax -1,534 -1,872 -17 -930 -320 -710 -888 9.53%
NP 23,704 59,675 30,190 -19,318 26,974 35,189 725 78.77%
-
NP to SH 23,739 59,400 30,300 -19,212 27,019 32,781 -825 -
-
Tax Rate 6.08% 3.04% 0.06% - 1.17% 1.98% 55.05% -
Total Cost 47,411 12,819 33,449 92,823 48,891 47,709 58,934 -3.55%
-
Net Worth 1,196,924 1,091,567 986,993 912,828 838,757 807,841 642,321 10.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 6,649 6,696 8,972 - - - - -
Div Payout % 28.01% 11.27% 29.61% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,196,924 1,091,567 986,993 912,828 838,757 807,841 642,321 10.92%
NOSH 664,957 669,673 690,205 681,215 687,506 667,637 589,285 2.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 33.33% 82.32% 47.44% -26.28% 35.56% 42.45% 1.22% -
ROE 1.98% 5.44% 3.07% -2.10% 3.22% 4.06% -0.13% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.69 10.83 9.22 10.79 11.03 12.42 10.12 0.91%
EPS 3.57 8.87 4.39 -2.82 3.93 4.91 -0.14 -
DPS 1.00 1.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.63 1.43 1.34 1.22 1.21 1.09 8.71%
Adjusted Per Share Value based on latest NOSH - 681,215
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.72 10.93 9.60 11.08 11.44 12.50 9.00 2.95%
EPS 3.58 8.96 4.57 -2.90 4.07 4.94 -0.12 -
DPS 1.00 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.8049 1.6461 1.4884 1.3765 1.2648 1.2182 0.9686 10.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.23 0.545 0.41 0.43 0.49 0.46 0.30 -
P/RPS 11.50 5.03 4.45 3.99 4.44 3.70 2.96 25.36%
P/EPS 34.45 6.14 9.34 -15.25 12.47 9.37 -214.29 -
EY 2.90 16.28 10.71 -6.56 8.02 10.67 -0.47 -
DY 0.81 1.83 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.33 0.29 0.32 0.40 0.38 0.28 15.92%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 25/11/13 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 -
Price 1.15 0.945 0.41 0.49 0.52 0.54 0.27 -
P/RPS 10.75 8.73 4.45 4.54 4.71 4.35 2.67 26.11%
P/EPS 32.21 10.65 9.34 -17.37 13.23 11.00 -192.86 -
EY 3.10 9.39 10.71 -5.76 7.56 9.09 -0.52 -
DY 0.87 1.06 3.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.29 0.37 0.43 0.45 0.25 16.95%

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