[INTEGRA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.06%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,822 84,526 82,776 88,842 88,380 86,650 87,468 1.78%
PBT 48,121 38,110 37,304 51,037 52,474 55,466 53,060 -6.28%
Tax -10,352 -9,140 -9,288 -8,943 -10,356 -10,292 -10,376 -0.15%
NP 37,769 28,970 28,016 42,094 42,118 45,174 42,684 -7.81%
-
NP to SH 32,214 23,544 22,560 36,538 36,929 39,914 37,560 -9.70%
-
Tax Rate 21.51% 23.98% 24.90% 17.52% 19.74% 18.56% 19.56% -
Total Cost 52,053 55,556 54,760 46,748 46,261 41,476 44,784 10.51%
-
Net Worth 499,467 484,729 485,582 481,146 469,134 463,556 457,461 6.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,831 16,258 32,573 6,014 - - 24,076 -41.20%
Div Payout % 33.62% 69.05% 144.39% 16.46% - - 64.10% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 499,467 484,729 485,582 481,146 469,134 463,556 457,461 6.01%
NOSH 300,884 301,074 301,604 300,716 300,727 301,010 300,961 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 42.05% 34.27% 33.85% 47.38% 47.66% 52.13% 48.80% -
ROE 6.45% 4.86% 4.65% 7.59% 7.87% 8.61% 8.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.85 28.07 27.45 29.54 29.39 28.79 29.06 1.79%
EPS 10.71 7.82 7.48 12.14 12.28 13.26 12.48 -9.66%
DPS 3.60 5.40 10.80 2.00 0.00 0.00 8.00 -41.19%
NAPS 1.66 1.61 1.61 1.60 1.56 1.54 1.52 6.03%
Adjusted Per Share Value based on latest NOSH - 300,682
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.87 28.10 27.52 29.54 29.39 28.81 29.08 1.79%
EPS 10.71 7.83 7.50 12.15 12.28 13.27 12.49 -9.71%
DPS 3.60 5.41 10.83 2.00 0.00 0.00 8.01 -41.24%
NAPS 1.6607 1.6117 1.6145 1.5998 1.5598 1.5413 1.521 6.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.64 0.72 1.12 1.36 1.32 1.22 1.10 -
P/RPS 2.14 2.56 4.08 4.60 4.49 4.24 3.78 -31.49%
P/EPS 5.98 9.21 14.97 11.19 10.75 9.20 8.81 -22.70%
EY 16.73 10.86 6.68 8.93 9.30 10.87 11.35 29.42%
DY 5.63 7.50 9.64 1.47 0.00 0.00 7.27 -15.63%
P/NAPS 0.39 0.45 0.70 0.85 0.85 0.79 0.72 -33.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 -
Price 0.41 0.69 1.05 1.17 1.40 1.27 1.19 -
P/RPS 1.37 2.46 3.83 3.96 4.76 4.41 4.09 -51.67%
P/EPS 3.83 8.82 14.04 9.63 11.40 9.58 9.54 -45.48%
EY 26.11 11.33 7.12 10.38 8.77 10.44 10.49 83.35%
DY 8.78 7.83 10.29 1.71 0.00 0.00 6.72 19.45%
P/NAPS 0.25 0.43 0.65 0.73 0.90 0.82 0.78 -53.06%

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