[INSAS] YoY 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- -31.11%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 70,684 72,244 108,664 80,670 47,692 49,285 45,480 7.61%
PBT 22,698 53,413 10,107 42,280 31,645 22,459 12,916 9.84%
Tax -1,575 -3,237 -2,777 -1,154 -1,292 -1,204 -759 12.92%
NP 21,123 50,176 7,330 41,126 30,353 21,255 12,157 9.63%
-
NP to SH 21,307 51,331 6,832 40,923 30,422 21,091 12,042 9.96%
-
Tax Rate 6.94% 6.06% 27.48% 2.73% 4.08% 5.36% 5.88% -
Total Cost 49,561 22,068 101,334 39,544 17,339 28,030 33,323 6.83%
-
Net Worth 1,445,355 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 9.13%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 9.13%
NOSH 693,333 663,191 669,803 660,048 671,567 680,394 684,204 0.22%
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 29.88% 69.45% 6.75% 50.98% 63.64% 43.13% 26.73% -
ROE 1.47% 3.95% 0.56% 3.63% 3.02% 2.25% 1.41% -
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 10.66 10.89 16.22 12.22 7.10 7.24 6.65 8.17%
EPS 3.21 7.74 1.02 6.20 4.53 3.10 1.76 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 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 10.19 10.42 15.67 11.63 6.88 7.11 6.56 7.60%
EPS 3.07 7.40 0.99 5.90 4.39 3.04 1.74 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0843 1.8745 1.7579 1.6276 1.4527 1.354 1.2333 9.13%
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 6.66 7.07 4.90 7.16 6.20 6.63 8.27 -3.54%
P/EPS 22.09 9.95 77.94 14.11 9.71 15.48 31.25 -5.61%
EY 4.53 10.05 1.28 7.09 10.30 6.46 3.20 5.95%
DY 0.00 0.00 0.00 0.00 0.00 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 7.88 6.52 5.55 7.40 5.77 6.63 7.52 0.78%
P/EPS 26.14 9.17 88.24 14.60 9.05 15.48 28.41 -1.37%
EY 3.83 10.90 1.13 6.85 11.05 6.46 3.52 1.41%
DY 0.00 0.00 0.00 0.00 0.00 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