[INSAS] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 15.93%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 303,135 339,157 223,917 237,306 342,084 339,105 230,439 4.67%
PBT 102,669 104,575 69,097 69,517 53,900 79,231 27,632 24.44%
Tax -11,752 151 208 -4,346 -193 -4,019 -2,594 28.61%
NP 90,917 104,726 69,305 65,171 53,707 75,212 25,038 23.96%
-
NP to SH 90,652 101,642 71,444 65,852 49,589 68,547 20,411 28.19%
-
Tax Rate 11.45% -0.14% -0.30% 6.25% 0.36% 5.07% 9.39% -
Total Cost 212,218 234,431 154,612 172,135 288,377 263,893 205,401 0.54%
-
Net Worth 1,219,043 1,128,682 1,007,350 938,944 855,255 809,453 677,144 10.29%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,649 6,696 8,972 - - - - -
Div Payout % 7.34% 6.59% 12.56% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,219,043 1,128,682 1,007,350 938,944 855,255 809,453 677,144 10.29%
NOSH 669,803 660,048 671,567 680,394 684,204 658,092 593,986 2.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 29.99% 30.88% 30.95% 27.46% 15.70% 22.18% 10.87% -
ROE 7.44% 9.01% 7.09% 7.01% 5.80% 8.47% 3.01% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.26 51.38 33.34 34.88 50.00 51.53 38.80 2.59%
EPS 13.53 15.40 10.64 9.68 7.25 10.42 3.44 25.62%
DPS 1.00 1.01 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.71 1.50 1.38 1.25 1.23 1.14 8.10%
Adjusted Per Share Value based on latest NOSH - 680,394
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.71 51.14 33.77 35.79 51.59 51.14 34.75 4.67%
EPS 13.67 15.33 10.77 9.93 7.48 10.34 3.08 28.18%
DPS 1.00 1.01 1.35 0.00 0.00 0.00 0.00 -
NAPS 1.8383 1.702 1.5191 1.4159 1.2897 1.2206 1.0211 10.29%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.795 0.875 0.44 0.48 0.55 0.57 0.29 -
P/RPS 1.76 1.70 1.32 1.38 1.10 1.11 0.75 15.26%
P/EPS 5.87 5.68 4.14 4.96 7.59 5.47 8.44 -5.87%
EY 17.02 17.60 24.18 20.16 13.18 18.27 11.85 6.21%
DY 1.26 1.16 3.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.29 0.35 0.44 0.46 0.25 9.87%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 24/02/10 26/02/09 -
Price 0.90 0.905 0.41 0.48 0.50 0.53 0.25 -
P/RPS 1.99 1.76 1.23 1.38 1.00 1.03 0.64 20.80%
P/EPS 6.65 5.88 3.85 4.96 6.90 5.09 7.28 -1.49%
EY 15.04 17.02 25.95 20.16 14.50 19.65 13.75 1.50%
DY 1.11 1.12 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.27 0.35 0.40 0.43 0.22 14.27%

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