[INSAS] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 237.98%
YoY- 357.06%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 202,548 105,308 108,369 121,806 79,802 92,974 69,782 19.41%
PBT 47,334 29,236 24,748 32,944 8,329 20,068 28,024 9.12%
Tax -1,017 -1,034 -785 -1,226 -508 -4,852 -3,151 -17.16%
NP 46,317 28,202 23,963 31,718 7,821 15,216 24,873 10.90%
-
NP to SH 42,784 26,142 22,297 30,989 6,780 15,216 24,873 9.45%
-
Tax Rate 2.15% 3.54% 3.17% 3.72% 6.10% 24.18% 11.24% -
Total Cost 156,231 77,106 84,406 90,088 71,981 77,758 44,909 23.07%
-
Net Worth 818,418 677,315 657,552 704,847 696,160 535,603 501,126 8.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 818,418 677,315 657,552 704,847 696,160 535,603 501,126 8.51%
NOSH 665,381 594,136 597,774 607,627 605,357 608,640 611,130 1.42%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.87% 26.78% 22.11% 26.04% 9.80% 16.37% 35.64% -
ROE 5.23% 3.86% 3.39% 4.40% 0.97% 2.84% 4.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.44 17.72 18.13 20.05 13.18 15.28 11.42 17.73%
EPS 6.43 4.40 3.73 5.10 1.12 2.50 4.07 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.14 1.10 1.16 1.15 0.88 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 609,497
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.54 15.88 16.34 18.37 12.03 14.02 10.52 19.41%
EPS 6.45 3.94 3.36 4.67 1.02 2.29 3.75 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2342 1.0214 0.9916 1.0629 1.0498 0.8077 0.7557 8.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.57 0.29 0.63 0.41 0.22 0.36 0.44 -
P/RPS 1.87 1.64 3.48 2.05 1.67 2.36 3.85 -11.32%
P/EPS 8.86 6.59 16.89 8.04 19.64 14.40 10.81 -3.25%
EY 11.28 15.17 5.92 12.44 5.09 6.94 9.25 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.25 0.57 0.35 0.19 0.41 0.54 -2.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 15/02/07 24/02/06 23/02/05 26/02/04 -
Price 0.53 0.25 0.59 0.60 0.26 0.38 0.52 -
P/RPS 1.74 1.41 3.25 2.99 1.97 2.49 4.55 -14.79%
P/EPS 8.24 5.68 15.82 11.76 23.21 15.20 12.78 -7.04%
EY 12.13 17.60 6.32 8.50 4.31 6.58 7.83 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.54 0.52 0.23 0.43 0.63 -6.16%

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