[INGRESS] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 8.65%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 830,660 765,656 658,737 688,013 706,280 700,268 732,697 8.73%
PBT 29,936 41,128 27,326 34,786 31,872 42,296 29,063 1.99%
Tax -3,382 -5,116 1,979 -1,774 -1,592 -672 -1,272 92.03%
NP 26,554 36,012 29,305 33,012 30,280 41,624 27,791 -2.99%
-
NP to SH 22,034 28,300 22,149 23,234 21,384 27,764 15,484 26.54%
-
Tax Rate 11.30% 12.44% -7.24% 5.10% 4.99% 1.59% 4.38% -
Total Cost 804,106 729,644 629,432 655,001 676,000 658,644 704,906 9.18%
-
Net Worth 198,348 197,137 179,266 170,665 164,489 160,267 149,759 20.62%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 67 135 - - - - - -
Div Payout % 0.31% 0.48% - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 198,348 197,137 179,266 170,665 164,489 160,267 149,759 20.62%
NOSH 84,421 84,427 76,777 76,800 76,810 77,122 76,799 6.51%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 3.20% 4.70% 4.45% 4.80% 4.29% 5.94% 3.79% -
ROE 11.11% 14.36% 12.36% 13.61% 13.00% 17.32% 10.34% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 983.94 906.88 857.99 895.85 919.51 908.00 954.04 2.08%
EPS 26.10 33.52 28.84 30.25 27.84 36.00 20.20 18.64%
DPS 0.08 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3495 2.335 2.3349 2.2222 2.1415 2.0781 1.95 13.24%
Adjusted Per Share Value based on latest NOSH - 76,784
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 984.24 907.21 780.53 815.22 836.86 829.74 868.16 8.73%
EPS 26.11 33.53 26.24 27.53 25.34 32.90 18.35 26.53%
DPS 0.08 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3502 2.3359 2.1241 2.0222 1.949 1.899 1.7745 20.62%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.40 1.04 0.86 0.78 0.92 0.79 0.78 -
P/RPS 0.14 0.11 0.10 0.09 0.10 0.09 0.08 45.26%
P/EPS 5.36 3.10 2.98 2.58 3.30 2.19 3.87 24.27%
EY 18.64 32.23 33.54 38.79 30.26 45.57 25.85 -19.60%
DY 0.06 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.37 0.35 0.43 0.38 0.40 31.06%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 28/06/11 23/03/11 -
Price 1.17 1.21 0.97 0.70 0.78 0.78 0.73 -
P/RPS 0.12 0.13 0.11 0.08 0.08 0.09 0.08 31.06%
P/EPS 4.48 3.61 3.36 2.31 2.80 2.17 3.62 15.28%
EY 22.31 27.70 29.74 43.22 35.69 46.15 27.62 -13.27%
DY 0.07 0.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.42 0.32 0.36 0.38 0.37 22.25%

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