[INSAS] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -19.84%
YoY- 235.83%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 223,917 237,306 342,084 339,105 230,439 198,748 205,391 1.44%
PBT 69,097 69,517 53,900 79,231 27,632 69,154 49,692 5.64%
Tax 208 -4,346 -193 -4,019 -2,594 -936 -2,964 -
NP 69,305 65,171 53,707 75,212 25,038 68,218 46,728 6.78%
-
NP to SH 71,444 65,852 49,589 68,547 20,411 65,685 45,343 7.86%
-
Tax Rate -0.30% 6.25% 0.36% 5.07% 9.39% 1.35% 5.96% -
Total Cost 154,612 172,135 288,377 263,893 205,401 130,530 158,663 -0.42%
-
Net Worth 1,007,350 938,944 855,255 809,453 677,144 656,925 707,016 6.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,972 - - - - - - -
Div Payout % 12.56% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,007,350 938,944 855,255 809,453 677,144 656,925 707,016 6.07%
NOSH 671,567 680,394 684,204 658,092 593,986 597,205 609,497 1.62%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 30.95% 27.46% 15.70% 22.18% 10.87% 34.32% 22.75% -
ROE 7.09% 7.01% 5.80% 8.47% 3.01% 10.00% 6.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.34 34.88 50.00 51.53 38.80 33.28 33.70 -0.17%
EPS 10.64 9.68 7.25 10.42 3.44 11.00 7.44 6.13%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 1.25 1.23 1.14 1.10 1.16 4.37%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.29 34.22 49.33 48.90 33.23 28.66 29.62 1.44%
EPS 10.30 9.50 7.15 9.88 2.94 9.47 6.54 7.85%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4527 1.354 1.2333 1.1673 0.9765 0.9473 1.0196 6.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.44 0.48 0.55 0.57 0.29 0.63 0.41 -
P/RPS 1.32 1.38 1.10 1.11 0.75 1.89 1.22 1.32%
P/EPS 4.14 4.96 7.59 5.47 8.44 5.73 5.51 -4.64%
EY 24.18 20.16 13.18 18.27 11.85 17.46 18.14 4.90%
DY 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.44 0.46 0.25 0.57 0.35 -3.08%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.41 0.48 0.50 0.53 0.25 0.59 0.60 -
P/RPS 1.23 1.38 1.00 1.03 0.64 1.77 1.78 -5.96%
P/EPS 3.85 4.96 6.90 5.09 7.28 5.36 8.07 -11.59%
EY 25.95 20.16 14.50 19.65 13.75 18.64 12.40 13.08%
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.40 0.43 0.22 0.54 0.52 -10.33%

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