[INSAS] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -4.02%
YoY- 141.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 270,296 230,196 301,369 377,379 238,410 213,301 205,281 4.68%
PBT 54,529 69,972 76,201 77,077 34,224 49,656 62,899 -2.34%
Tax -620 -3,902 -955 -4,338 -1,941 -8 -3,017 -23.16%
NP 53,909 66,070 75,246 72,739 32,283 49,648 59,882 -1.73%
-
NP to SH 55,571 67,008 72,494 65,793 27,212 46,692 58,540 -0.86%
-
Tax Rate 1.14% 5.58% 1.25% 5.63% 5.67% 0.02% 4.80% -
Total Cost 216,387 164,126 226,123 304,640 206,127 163,653 145,399 6.84%
-
Net Worth 1,008,066 685,415 884,849 658,092 683,060 653,221 601,876 8.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,972 - - - - - - -
Div Payout % 16.15% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,008,066 685,415 884,849 658,092 683,060 653,221 601,876 8.96%
NOSH 667,593 685,415 685,930 658,092 593,965 599,285 590,075 2.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 19.94% 28.70% 24.97% 19.27% 13.54% 23.28% 29.17% -
ROE 5.51% 9.78% 8.19% 10.00% 3.98% 7.15% 9.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 40.49 33.58 43.94 57.34 40.14 35.59 34.79 2.55%
EPS 8.32 9.78 10.57 10.00 4.58 7.79 9.92 -2.88%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.00 1.29 1.00 1.15 1.09 1.02 6.75%
Adjusted Per Share Value based on latest NOSH - 658,092
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 40.76 34.71 45.45 56.91 35.95 32.17 30.96 4.68%
EPS 8.38 10.10 10.93 9.92 4.10 7.04 8.83 -0.86%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5201 1.0336 1.3343 0.9924 1.03 0.985 0.9076 8.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.425 0.45 0.53 0.57 0.24 0.48 0.69 -
P/RPS 1.05 1.34 1.21 0.99 0.60 1.35 1.98 -10.02%
P/EPS 5.11 4.60 5.01 5.70 5.24 6.16 6.96 -5.01%
EY 19.59 21.73 19.94 17.54 19.09 16.23 14.38 5.28%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.45 0.41 0.57 0.21 0.44 0.68 -13.73%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 30/05/11 20/05/10 29/05/09 28/05/08 29/05/07 -
Price 0.52 0.41 0.50 0.52 0.38 0.47 0.62 -
P/RPS 1.28 1.22 1.14 0.91 0.95 1.32 1.78 -5.34%
P/EPS 6.25 4.19 4.73 5.20 8.29 6.03 6.25 0.00%
EY 16.01 23.84 21.14 19.23 12.06 16.58 16.00 0.01%
DY 2.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.39 0.52 0.33 0.43 0.61 -9.27%

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