[INSAS] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 64.75%
YoY- 1101.0%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 225,510 233,501 416,254 265,104 234,971 234,371 160,266 5.85%
PBT 59,911 59,974 52,419 95,419 15,289 77,113 28,934 12.88%
Tax 296 -3,901 259 -3,858 -2,944 -1,264 -2,231 -
NP 60,207 56,073 52,678 91,561 12,345 75,849 26,703 14.49%
-
NP to SH 62,113 56,803 47,550 85,511 7,120 73,829 25,562 15.93%
-
Tax Rate -0.49% 6.50% -0.49% 4.04% 19.26% 1.64% 7.71% -
Total Cost 165,303 177,428 363,576 173,543 222,626 158,522 133,563 3.61%
-
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,972 - - - - - - -
Div Payout % 14.45% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 986,993 912,828 838,757 807,841 642,321 646,574 687,674 6.20%
NOSH 690,205 681,215 687,506 667,637 589,285 598,680 603,223 2.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.70% 24.01% 12.66% 34.54% 5.25% 32.36% 16.66% -
ROE 6.29% 6.22% 5.67% 10.59% 1.11% 11.42% 3.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.67 34.28 60.55 39.71 39.87 39.15 26.57 3.50%
EPS 9.00 8.34 6.92 12.81 1.21 12.33 4.24 13.35%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.34 1.22 1.21 1.09 1.08 1.14 3.84%
Adjusted Per Share Value based on latest NOSH - 667,637
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.01 35.21 62.77 39.98 35.43 35.34 24.17 5.85%
EPS 9.37 8.57 7.17 12.89 1.07 11.13 3.85 15.96%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4884 1.3765 1.2648 1.2182 0.9686 0.975 1.037 6.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.43 0.49 0.46 0.30 0.60 0.28 -
P/RPS 1.25 1.25 0.81 1.16 0.75 1.53 1.05 2.94%
P/EPS 4.56 5.16 7.08 3.59 24.83 4.87 6.61 -5.99%
EY 21.95 19.39 14.11 27.84 4.03 20.55 15.13 6.39%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.40 0.38 0.28 0.56 0.25 2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 29/11/06 -
Price 0.41 0.49 0.52 0.54 0.27 0.59 0.40 -
P/RPS 1.25 1.43 0.86 1.36 0.68 1.51 1.51 -3.09%
P/EPS 4.56 5.88 7.52 4.22 22.35 4.78 9.44 -11.41%
EY 21.95 17.02 13.30 23.72 4.47 20.90 10.59 12.90%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.45 0.25 0.55 0.35 -3.08%

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