[INSAS] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 186.67%
YoY- -68.93%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 237,306 342,084 339,105 230,439 198,748 205,391 173,787 5.32%
PBT 69,517 53,900 79,231 27,632 69,154 49,692 12,247 33.54%
Tax -4,346 -193 -4,019 -2,594 -936 -2,964 -2,378 10.56%
NP 65,171 53,707 75,212 25,038 68,218 46,728 9,869 36.95%
-
NP to SH 65,852 49,589 68,547 20,411 65,685 45,343 8,952 39.43%
-
Tax Rate 6.25% 0.36% 5.07% 9.39% 1.35% 5.96% 19.42% -
Total Cost 172,135 288,377 263,893 205,401 130,530 158,663 163,918 0.81%
-
Net Worth 938,944 855,255 809,453 677,144 656,925 707,016 689,661 5.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 938,944 855,255 809,453 677,144 656,925 707,016 689,661 5.27%
NOSH 680,394 684,204 658,092 593,986 597,205 609,497 599,705 2.12%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.46% 15.70% 22.18% 10.87% 34.32% 22.75% 5.68% -
ROE 7.01% 5.80% 8.47% 3.01% 10.00% 6.41% 1.30% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.88 50.00 51.53 38.80 33.28 33.70 28.98 3.13%
EPS 9.68 7.25 10.42 3.44 11.00 7.44 1.49 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.25 1.23 1.14 1.10 1.16 1.15 3.08%
Adjusted Per Share Value based on latest NOSH - 593,986
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 35.79 51.59 51.14 34.75 29.97 30.97 26.21 5.32%
EPS 9.93 7.48 10.34 3.08 9.91 6.84 1.35 39.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4159 1.2897 1.2206 1.0211 0.9906 1.0662 1.04 5.27%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.48 0.55 0.57 0.29 0.63 0.41 0.22 -
P/RPS 1.38 1.10 1.11 0.75 1.89 1.22 0.76 10.44%
P/EPS 4.96 7.59 5.47 8.44 5.73 5.51 14.74 -16.59%
EY 20.16 13.18 18.27 11.85 17.46 18.14 6.79 19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.46 0.25 0.57 0.35 0.19 10.71%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 15/02/07 24/02/06 -
Price 0.48 0.50 0.53 0.25 0.59 0.60 0.26 -
P/RPS 1.38 1.00 1.03 0.64 1.77 1.78 0.90 7.38%
P/EPS 4.96 6.90 5.09 7.28 5.36 8.07 17.42 -18.88%
EY 20.16 14.50 19.65 13.75 18.64 12.40 5.74 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.43 0.22 0.54 0.52 0.23 7.24%

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