[INSAS] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 29.94%
YoY- 158.55%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 347,945 272,723 406,802 276,520 297,324 235,376 235,861 6.68%
PBT 189,360 88,090 98,911 171,151 62,600 11,316 105,656 10.20%
Tax -8,849 -10,117 -6,428 -10,467 1,868 -617 -3,291 17.90%
NP 180,511 77,973 92,483 160,684 64,468 10,699 102,365 9.90%
-
NP to SH 180,888 77,376 91,129 160,404 62,041 12,601 103,034 9.82%
-
Tax Rate 4.67% 11.48% 6.50% 6.12% -2.98% 5.45% 3.11% -
Total Cost 167,434 194,750 314,319 115,836 232,856 224,677 133,496 3.84%
-
Net Worth 1,551,436 1,353,672 660,295 665,123 1,041,837 958,653 684,818 14.58%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,630 6,625 6,649 6,696 8,972 - - -
Div Payout % 3.67% 8.56% 7.30% 4.17% 14.46% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,551,436 1,353,672 660,295 665,123 1,041,837 958,653 684,818 14.58%
NOSH 693,333 663,564 660,295 665,123 676,517 684,752 684,818 0.20%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 51.88% 28.59% 22.73% 58.11% 21.68% 4.55% 43.40% -
ROE 11.66% 5.72% 13.80% 24.12% 5.95% 1.31% 15.05% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 52.48 41.10 61.61 41.57 43.95 34.37 34.44 7.26%
EPS 27.28 11.66 13.80 24.12 9.17 1.84 15.05 10.41%
DPS 1.00 1.00 1.00 1.00 1.33 0.00 0.00 -
NAPS 2.34 2.04 1.00 1.00 1.54 1.40 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 665,123
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 50.18 39.33 58.66 39.88 42.88 33.94 34.01 6.69%
EPS 26.09 11.16 13.14 23.13 8.95 1.82 14.86 9.82%
DPS 0.96 0.96 0.96 0.97 1.29 0.00 0.00 -
NAPS 2.2373 1.9521 0.9522 0.9592 1.5024 1.3824 0.9876 14.58%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.07 0.645 0.82 1.19 0.50 0.41 0.50 -
P/RPS 2.04 1.57 1.33 2.86 1.14 1.19 1.45 5.84%
P/EPS 3.92 5.53 5.94 4.93 5.45 22.28 3.32 2.80%
EY 25.50 18.08 16.83 20.27 18.34 4.49 30.09 -2.71%
DY 0.93 1.55 1.22 0.84 2.65 0.00 0.00 -
P/NAPS 0.46 0.32 0.82 1.19 0.32 0.29 0.50 -1.37%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 25/08/16 17/08/15 26/08/14 28/08/13 30/08/12 25/08/11 -
Price 1.00 0.655 0.64 1.27 0.505 0.41 0.47 -
P/RPS 1.91 1.59 1.04 3.05 1.15 1.19 1.36 5.81%
P/EPS 3.67 5.62 4.64 5.27 5.51 22.28 3.12 2.74%
EY 27.28 17.80 21.56 18.99 18.16 4.49 32.01 -2.62%
DY 1.00 1.53 1.56 0.79 2.63 0.00 0.00 -
P/NAPS 0.43 0.32 0.64 1.27 0.33 0.29 0.47 -1.47%

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