[INSAS] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 68.89%
YoY- 65.22%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,555 119,550 179,779 153,164 111,331 122,790 121,345 0.16%
PBT 84,397 27,687 35,345 103,827 61,852 4,071 40,210 13.14%
Tax -4,794 -5,790 -4,311 -3,026 -1,309 -2,134 -1,079 28.18%
NP 79,603 21,897 31,034 100,801 60,543 1,937 39,131 12.55%
-
NP to SH 79,893 22,310 30,571 100,323 60,722 1,879 39,061 12.65%
-
Tax Rate 5.68% 20.91% 12.20% 2.91% 2.12% 52.42% 2.68% -
Total Cost 42,952 97,653 148,745 52,363 50,788 120,853 82,214 -10.24%
-
Net Worth 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 9.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,630 6,639 6,660 6,657 8,849 - - -
Div Payout % 8.30% 29.76% 21.79% 6.64% 14.57% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 918,562 858,106 9.06%
NOSH 693,333 663,988 666,034 665,713 680,739 665,625 686,485 0.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 64.95% 18.32% 17.26% 65.81% 54.38% 1.58% 32.25% -
ROE 5.53% 1.71% 2.52% 8.81% 5.95% 0.20% 4.55% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.48 18.00 26.99 23.01 16.35 18.45 17.68 0.73%
EPS 12.05 3.36 4.59 15.07 8.92 0.28 5.69 13.30%
DPS 1.00 1.00 1.00 1.00 1.30 0.00 0.00 -
NAPS 2.18 1.96 1.82 1.71 1.50 1.38 1.25 9.70%
Adjusted Per Share Value based on latest NOSH - 660,048
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.48 18.03 27.11 23.10 16.79 18.52 18.30 0.16%
EPS 12.05 3.36 4.61 15.13 9.16 0.28 5.89 12.65%
DPS 1.00 1.00 1.00 1.00 1.33 0.00 0.00 -
NAPS 2.1796 1.9625 1.8279 1.7166 1.5398 1.3852 1.294 9.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.71 0.77 0.795 0.875 0.44 0.48 0.55 -
P/RPS 3.84 4.28 2.95 3.80 2.69 2.60 3.11 3.57%
P/EPS 5.89 22.92 17.32 5.81 4.93 170.04 9.67 -7.92%
EY 16.97 4.36 5.77 17.22 20.27 0.59 10.35 8.58%
DY 1.41 1.30 1.26 1.14 2.95 0.00 0.00 -
P/NAPS 0.33 0.39 0.44 0.51 0.29 0.35 0.44 -4.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 -
Price 0.84 0.71 0.90 0.905 0.41 0.48 0.50 -
P/RPS 4.54 3.94 3.33 3.93 2.51 2.60 2.83 8.18%
P/EPS 6.97 21.13 19.61 6.01 4.60 170.04 8.79 -3.78%
EY 14.35 4.73 5.10 16.65 21.76 0.59 11.38 3.93%
DY 1.19 1.41 1.11 1.10 3.17 0.00 0.00 -
P/NAPS 0.39 0.36 0.49 0.53 0.27 0.35 0.40 -0.42%

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