[INSAS] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -18.97%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 297,324 235,376 235,861 423,287 241,865 233,500 212,185 5.77%
PBT 62,600 11,316 105,656 61,024 61,133 23,144 77,350 -3.46%
Tax 1,868 -617 -3,291 -131 -4,036 -2,345 -1,377 -
NP 64,468 10,699 102,365 60,893 57,097 20,799 75,973 -2.69%
-
NP to SH 62,041 12,601 103,034 53,312 51,905 16,566 74,377 -2.97%
-
Tax Rate -2.98% 5.45% 3.11% 0.21% 6.60% 10.13% 1.78% -
Total Cost 232,856 224,677 133,496 362,394 184,768 212,701 136,212 9.33%
-
Net Worth 1,041,837 958,653 684,818 659,999 741,801 650,813 642,648 8.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,972 - - - - - - -
Div Payout % 14.46% - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,041,837 958,653 684,818 659,999 741,801 650,813 642,648 8.37%
NOSH 676,517 684,752 684,818 659,999 639,484 597,076 600,606 2.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 21.68% 4.55% 43.40% 14.39% 23.61% 8.91% 35.81% -
ROE 5.95% 1.31% 15.05% 8.08% 7.00% 2.55% 11.57% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.95 34.37 34.44 64.13 37.82 39.11 35.33 3.70%
EPS 9.17 1.84 15.05 8.08 8.12 2.77 12.38 -4.87%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.40 1.00 1.00 1.16 1.09 1.07 6.25%
Adjusted Per Share Value based on latest NOSH - 659,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.84 35.49 35.57 63.83 36.47 35.21 32.00 5.77%
EPS 9.36 1.90 15.54 8.04 7.83 2.50 11.22 -2.97%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5711 1.4456 1.0327 0.9953 1.1186 0.9814 0.9691 8.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.41 0.50 0.48 0.41 0.40 0.68 -
P/RPS 1.14 1.19 1.45 0.75 1.08 1.02 1.92 -8.31%
P/EPS 5.45 22.28 3.32 5.94 5.05 14.42 5.49 -0.12%
EY 18.34 4.49 30.09 16.83 19.80 6.94 18.21 0.11%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.50 0.48 0.35 0.37 0.64 -10.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 25/08/10 27/08/09 27/08/08 29/08/07 -
Price 0.505 0.41 0.47 0.49 0.44 0.34 0.59 -
P/RPS 1.15 1.19 1.36 0.76 1.16 0.87 1.67 -6.02%
P/EPS 5.51 22.28 3.12 6.07 5.42 12.25 4.76 2.46%
EY 18.16 4.49 32.01 16.48 18.45 8.16 20.99 -2.38%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.47 0.49 0.38 0.31 0.55 -8.15%

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