[INSAS] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.62%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 208,853 173,933 179,598 301,516 166,002 161,092 159,976 4.53%
PBT 72,253 29,040 64,724 49,547 33,603 22,523 50,217 6.24%
Tax -2,457 -2,454 -1,843 -1,019 -717 -1,121 -2,490 -0.22%
NP 69,796 26,586 62,881 48,528 32,886 21,402 47,727 6.53%
-
NP to SH 69,601 26,631 62,657 43,475 29,587 18,941 46,626 6.89%
-
Tax Rate 3.40% 8.45% 2.85% 2.06% 2.13% 4.98% 4.96% -
Total Cost 139,057 147,347 116,717 252,988 133,116 139,690 112,249 3.63%
-
Net Worth 1,025,341 958,442 885,296 797,830 683,233 651,283 613,658 8.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,827 - - - - - - -
Div Payout % 12.68% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,025,341 958,442 885,296 797,830 683,233 651,283 613,658 8.92%
NOSH 679,034 684,601 686,276 676,127 594,116 597,507 601,625 2.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 33.42% 15.29% 35.01% 16.09% 19.81% 13.29% 29.83% -
ROE 6.79% 2.78% 7.08% 5.45% 4.33% 2.91% 7.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.76 25.41 26.17 44.59 27.94 26.96 26.59 2.45%
EPS 10.25 3.89 9.13 6.43 4.98 3.17 7.75 4.76%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.40 1.29 1.18 1.15 1.09 1.02 6.75%
Adjusted Per Share Value based on latest NOSH - 658,092
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.49 26.23 27.08 45.47 25.03 24.29 24.12 4.53%
EPS 10.50 4.02 9.45 6.56 4.46 2.86 7.03 6.90%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5462 1.4453 1.335 1.2031 1.0303 0.9821 0.9254 8.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.425 0.45 0.53 0.57 0.24 0.48 0.69 -
P/RPS 1.38 1.77 2.03 1.28 0.86 1.78 2.59 -9.95%
P/EPS 4.15 11.57 5.81 8.86 4.82 15.14 8.90 -11.93%
EY 24.12 8.64 17.23 11.28 20.75 6.60 11.23 13.57%
DY 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.41 0.48 0.21 0.44 0.68 -13.73%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 30/05/11 20/05/10 29/05/09 28/05/08 29/05/07 -
Price 0.52 0.41 0.50 0.52 0.38 0.47 0.62 -
P/RPS 1.69 1.61 1.91 1.17 1.36 1.74 2.33 -5.20%
P/EPS 5.07 10.54 5.48 8.09 7.63 14.83 8.00 -7.31%
EY 19.71 9.49 18.26 12.37 13.11 6.74 12.50 7.87%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.39 0.44 0.33 0.43 0.61 -9.27%

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