[INTEGRA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.2%
YoY- -15.33%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 23,949 22,779 22,459 23,555 23,234 23,653 22,486 4.28%
PBT 13,419 11,660 13,414 13,708 14,682 13,784 14,883 -6.66%
Tax -2,585 -2,627 -2,573 -860 -2,871 -2,711 -3,138 -12.11%
NP 10,834 9,033 10,841 12,848 11,811 11,073 11,745 -5.23%
-
NP to SH 9,374 7,660 9,391 10,732 10,299 9,664 10,218 -5.58%
-
Tax Rate 19.26% 22.53% 19.18% 6.27% 19.55% 19.67% 21.08% -
Total Cost 13,115 13,746 11,618 10,707 11,423 12,580 10,741 14.22%
-
Net Worth 627,937 618,807 629,076 619,964 608,303 599,107 601,058 2.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 15,019 - - - 13,547 13,523 -
Div Payout % - 196.08% - - - 140.19% 132.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 627,937 618,807 629,076 619,964 608,303 599,107 601,058 2.95%
NOSH 300,448 300,392 300,993 300,953 301,140 301,059 300,529 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 45.24% 39.65% 48.27% 54.54% 50.83% 46.81% 52.23% -
ROE 1.49% 1.24% 1.49% 1.73% 1.69% 1.61% 1.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.97 7.58 7.46 7.83 7.72 7.86 7.48 4.31%
EPS 3.12 2.55 3.12 3.57 3.42 3.21 3.40 -5.56%
DPS 0.00 5.00 0.00 0.00 0.00 4.50 4.50 -
NAPS 2.09 2.06 2.09 2.06 2.02 1.99 2.00 2.97%
Adjusted Per Share Value based on latest NOSH - 300,953
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.96 7.57 7.47 7.83 7.73 7.86 7.48 4.22%
EPS 3.12 2.55 3.12 3.57 3.42 3.21 3.40 -5.56%
DPS 0.00 4.99 0.00 0.00 0.00 4.50 4.50 -
NAPS 2.0878 2.0575 2.0916 2.0613 2.0226 1.992 1.9985 2.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.22 2.30 2.10 2.07 1.96 1.56 1.29 -
P/RPS 27.85 30.33 28.14 26.45 25.40 19.86 17.24 37.63%
P/EPS 71.15 90.20 67.31 58.05 57.31 48.60 37.94 52.01%
EY 1.41 1.11 1.49 1.72 1.74 2.06 2.64 -34.14%
DY 0.00 2.17 0.00 0.00 0.00 2.88 3.49 -
P/NAPS 1.06 1.12 1.00 1.00 0.97 0.78 0.65 38.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 26/05/14 21/02/14 22/11/13 28/08/13 21/05/13 -
Price 2.37 2.25 2.20 2.27 2.11 1.83 1.51 -
P/RPS 29.73 29.67 29.48 29.00 27.35 23.29 20.18 29.44%
P/EPS 75.96 88.24 70.51 63.66 61.70 57.01 44.41 42.97%
EY 1.32 1.13 1.42 1.57 1.62 1.75 2.25 -29.89%
DY 0.00 2.22 0.00 0.00 0.00 2.46 2.98 -
P/NAPS 1.13 1.09 1.05 1.10 1.04 0.92 0.76 30.23%

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