[INSAS] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -4.26%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 51,871 47,306 71,115 72,494 63,639 73,505 75,865 -6.13%
PBT 61,699 -25,726 25,238 61,547 30,207 -18,388 27,294 14.54%
Tax -3,219 -2,553 -1,534 -1,872 -17 -930 -320 46.87%
NP 58,480 -28,279 23,704 59,675 30,190 -19,318 26,974 13.75%
-
NP to SH 58,586 -29,021 23,739 59,400 30,300 -19,212 27,019 13.75%
-
Tax Rate 5.22% - 6.08% 3.04% 0.06% - 1.17% -
Total Cost -6,609 75,585 47,411 12,819 33,449 92,823 48,891 -
-
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,630 6,625 6,649 6,696 8,972 - - -
Div Payout % 11.32% 0.00% 28.01% 11.27% 29.61% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 838,757 9.06%
NOSH 693,333 662,579 664,957 669,673 690,205 681,215 687,506 0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 112.74% -59.78% 33.33% 82.32% 47.44% -26.28% 35.56% -
ROE 4.15% -2.31% 1.98% 5.44% 3.07% -2.10% 3.22% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.82 7.14 10.69 10.83 9.22 10.79 11.03 -5.56%
EPS 8.84 -4.38 3.57 8.87 4.39 -2.82 3.93 14.45%
DPS 1.00 1.00 1.00 1.00 1.30 0.00 0.00 -
NAPS 2.13 1.90 1.80 1.63 1.43 1.34 1.22 9.72%
Adjusted Per Share Value based on latest NOSH - 669,673
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.82 7.13 10.72 10.93 9.60 11.08 11.44 -6.13%
EPS 8.83 -4.38 3.58 8.96 4.57 -2.90 4.07 13.76%
DPS 1.00 1.00 1.00 1.01 1.35 0.00 0.00 -
NAPS 2.1296 1.8984 1.8049 1.6461 1.4884 1.3765 1.2648 9.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.715 0.70 1.23 0.545 0.41 0.43 0.49 -
P/RPS 9.14 9.80 11.50 5.03 4.45 3.99 4.44 12.77%
P/EPS 8.09 -15.98 34.45 6.14 9.34 -15.25 12.47 -6.95%
EY 12.36 -6.26 2.90 16.28 10.71 -6.56 8.02 7.46%
DY 1.40 1.43 0.81 1.83 3.17 0.00 0.00 -
P/NAPS 0.34 0.37 0.68 0.33 0.29 0.32 0.40 -2.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 25/11/13 29/11/12 29/11/11 30/11/10 -
Price 0.72 0.835 1.15 0.945 0.41 0.49 0.52 -
P/RPS 9.20 11.70 10.75 8.73 4.45 4.54 4.71 11.79%
P/EPS 8.15 -19.06 32.21 10.65 9.34 -17.37 13.23 -7.75%
EY 12.27 -5.25 3.10 9.39 10.71 -5.76 7.56 8.39%
DY 1.39 1.20 0.87 1.06 3.17 0.00 0.00 -
P/NAPS 0.34 0.44 0.64 0.58 0.29 0.37 0.43 -3.83%

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