[INSAS] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 30.51%
YoY- 63.66%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 111,331 122,790 121,345 202,548 105,308 108,369 121,806 -1.48%
PBT 61,852 4,071 40,210 47,334 29,236 24,748 32,944 11.05%
Tax -1,309 -2,134 -1,079 -1,017 -1,034 -785 -1,226 1.09%
NP 60,543 1,937 39,131 46,317 28,202 23,963 31,718 11.36%
-
NP to SH 60,722 1,879 39,061 42,784 26,142 22,297 30,989 11.85%
-
Tax Rate 2.12% 52.42% 2.68% 2.15% 3.54% 3.17% 3.72% -
Total Cost 50,788 120,853 82,214 156,231 77,106 84,406 90,088 -9.10%
-
Net Worth 1,021,109 918,562 858,106 818,418 677,315 657,552 704,847 6.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,849 - - - - - - -
Div Payout % 14.57% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,021,109 918,562 858,106 818,418 677,315 657,552 704,847 6.36%
NOSH 680,739 665,625 686,485 665,381 594,136 597,774 607,627 1.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 54.38% 1.58% 32.25% 22.87% 26.78% 22.11% 26.04% -
ROE 5.95% 0.20% 4.55% 5.23% 3.86% 3.39% 4.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.35 18.45 17.68 30.44 17.72 18.13 20.05 -3.33%
EPS 8.92 0.28 5.69 6.43 4.40 3.73 5.10 9.75%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 1.25 1.23 1.14 1.10 1.16 4.37%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.05 17.71 17.50 29.21 15.19 15.63 17.57 -1.49%
EPS 8.76 0.27 5.63 6.17 3.77 3.22 4.47 11.85%
DPS 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4725 1.3246 1.2374 1.1802 0.9767 0.9482 1.0164 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.48 0.55 0.57 0.29 0.63 0.41 -
P/RPS 2.69 2.60 3.11 1.87 1.64 3.48 2.05 4.62%
P/EPS 4.93 170.04 9.67 8.86 6.59 16.89 8.04 -7.82%
EY 20.27 0.59 10.35 11.28 15.17 5.92 12.44 8.46%
DY 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.44 0.46 0.25 0.57 0.35 -3.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.41 0.48 0.50 0.53 0.25 0.59 0.60 -
P/RPS 2.51 2.60 2.83 1.74 1.41 3.25 2.99 -2.87%
P/EPS 4.60 170.04 8.79 8.24 5.68 15.82 11.76 -14.46%
EY 21.76 0.59 11.38 12.13 17.60 6.32 8.50 16.94%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.40 0.43 0.22 0.54 0.52 -10.33%

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