[INTEGRA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -12.5%
YoY- -8.09%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,598 23,949 22,779 22,459 23,555 23,234 23,653 18.66%
PBT 18,269 13,419 11,660 13,414 13,708 14,682 13,784 20.59%
Tax -3,797 -2,585 -2,627 -2,573 -860 -2,871 -2,711 25.10%
NP 14,472 10,834 9,033 10,841 12,848 11,811 11,073 19.48%
-
NP to SH 12,271 9,374 7,660 9,391 10,732 10,299 9,664 17.20%
-
Tax Rate 20.78% 19.26% 22.53% 19.18% 6.27% 19.55% 19.67% -
Total Cost 16,126 13,115 13,746 11,618 10,707 11,423 12,580 17.95%
-
Net Worth 640,618 627,937 618,807 629,076 619,964 608,303 599,107 4.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 15,019 - - - 13,547 -
Div Payout % - - 196.08% - - - 140.19% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 640,618 627,937 618,807 629,076 619,964 608,303 599,107 4.55%
NOSH 300,759 300,448 300,392 300,993 300,953 301,140 301,059 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 47.30% 45.24% 39.65% 48.27% 54.54% 50.83% 46.81% -
ROE 1.92% 1.49% 1.24% 1.49% 1.73% 1.69% 1.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.17 7.97 7.58 7.46 7.83 7.72 7.86 18.68%
EPS 4.08 3.12 2.55 3.12 3.57 3.42 3.21 17.28%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.50 -
NAPS 2.13 2.09 2.06 2.09 2.06 2.02 1.99 4.62%
Adjusted Per Share Value based on latest NOSH - 300,993
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.17 7.96 7.57 7.47 7.83 7.73 7.86 18.68%
EPS 4.08 3.12 2.55 3.12 3.57 3.42 3.21 17.28%
DPS 0.00 0.00 4.99 0.00 0.00 0.00 4.50 -
NAPS 2.13 2.0878 2.0575 2.0916 2.0613 2.0226 1.992 4.55%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.28 2.22 2.30 2.10 2.07 1.96 1.56 -
P/RPS 22.41 27.85 30.33 28.14 26.45 25.40 19.86 8.36%
P/EPS 55.88 71.15 90.20 67.31 58.05 57.31 48.60 9.72%
EY 1.79 1.41 1.11 1.49 1.72 1.74 2.06 -8.91%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.88 -
P/NAPS 1.07 1.06 1.12 1.00 1.00 0.97 0.78 23.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 28/08/14 26/05/14 21/02/14 22/11/13 28/08/13 -
Price 2.80 2.37 2.25 2.20 2.27 2.11 1.83 -
P/RPS 27.52 29.73 29.67 29.48 29.00 27.35 23.29 11.73%
P/EPS 68.63 75.96 88.24 70.51 63.66 61.70 57.01 13.12%
EY 1.46 1.32 1.13 1.42 1.57 1.62 1.75 -11.34%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.46 -
P/NAPS 1.31 1.13 1.09 1.05 1.10 1.04 0.92 26.48%

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