[INSAS] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 20.95%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 265,104 234,971 234,371 160,266 182,957 161,508 145,067 10.56%
PBT 95,419 15,289 77,113 28,934 21,964 32,624 15,866 34.81%
Tax -3,858 -2,944 -1,264 -2,231 -4,705 -10,586 -3,122 3.58%
NP 91,561 12,345 75,849 26,703 17,259 22,038 12,744 38.86%
-
NP to SH 85,511 7,120 73,829 25,562 16,693 22,038 12,744 37.29%
-
Tax Rate 4.04% 19.26% 1.64% 7.71% 21.42% 32.45% 19.68% -
Total Cost 173,543 222,626 158,522 133,563 165,698 139,470 132,323 4.61%
-
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
NOSH 667,637 589,285 598,680 603,223 607,820 610,786 611,514 1.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 34.54% 5.25% 32.36% 16.66% 9.43% 13.65% 8.78% -
ROE 10.59% 1.11% 11.42% 3.72% 3.09% 4.15% 2.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.71 39.87 39.15 26.57 30.10 26.44 23.72 8.95%
EPS 12.81 1.21 12.33 4.24 2.75 3.61 2.08 35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.08 1.14 0.89 0.87 0.81 6.91%
Adjusted Per Share Value based on latest NOSH - 603,223
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.98 35.43 35.34 24.17 27.59 24.35 21.88 10.55%
EPS 12.89 1.07 11.13 3.85 2.52 3.32 1.92 37.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2182 0.9686 0.975 1.037 0.8158 0.8013 0.7469 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.46 0.30 0.60 0.28 0.28 0.36 0.39 -
P/RPS 1.16 0.75 1.53 1.05 0.93 1.36 1.64 -5.60%
P/EPS 3.59 24.83 4.87 6.61 10.20 9.98 18.71 -24.03%
EY 27.84 4.03 20.55 15.13 9.81 10.02 5.34 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.56 0.25 0.31 0.41 0.48 -3.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 28/11/07 29/11/06 25/11/05 26/11/04 21/11/03 -
Price 0.54 0.27 0.59 0.40 0.23 0.38 0.42 -
P/RPS 1.36 0.68 1.51 1.51 0.76 1.44 1.77 -4.29%
P/EPS 4.22 22.35 4.78 9.44 8.37 10.53 20.15 -22.91%
EY 23.72 4.47 20.90 10.59 11.94 9.50 4.96 29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.25 0.55 0.35 0.26 0.44 0.52 -2.37%

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