[INGRESS] QoQ TTM Result on 30-Apr-2002 [#1]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

13-Jun-2002

Admission Sponsor

Sponsor

Financial Year

31-Jan-2003

Quarter

30-Apr-2002 [#1]

Profit Trend

QoQ- 11.18%

YoY- 61.16%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
TTM Result
Revenue	171,651	170,769	170,918	174,891	174,575	184,674	181,129	-3.51%
YoY %	0.52%	-0.09%	-2.27%	0.18%	-5.47%	1.96%	-	-
Horiz. %	94.77%	94.28%	94.36%	96.56%	96.38%	101.96%	100.00%	-
PBT	33,618	37,419	37,248	38,524	37,224	38,740	37,069	-6.29%
YoY %	-10.16%	0.46%	-3.31%	3.49%	-3.91%	4.51%	-	-
Horiz. %	90.69%	100.94%	100.48%	103.93%	100.42%	104.51%	100.00%	-
Tax	-15,063	-11,527	-11,081	-12,140	-11,054	-12,045	-11,163	22.04%
YoY %	-30.68%	-4.02%	8.72%	-9.82%	8.23%	-7.90%	-	-
Horiz. %	134.94%	103.26%	99.27%	108.75%	99.02%	107.90%	100.00%	-
NP	18,555	25,892	26,167	26,384	26,170	26,695	25,906	-19.89%
YoY %	-28.34%	-1.05%	-0.82%	0.82%	-1.97%	3.05%	-	-
Horiz. %	71.62%	99.95%	101.01%	101.85%	101.02%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,442	28,779	30,629	30,846	27,745	28,270	25,906	-11.81%
YoY %	-25.49%	-6.04%	-0.70%	11.18%	-1.86%	9.13%	-	-
Horiz. %	82.77%	111.09%	118.23%	119.07%	107.10%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.81%	30.81%	29.75%	31.51%	29.70%	31.09%	30.11%	-
YoY %	45.44%	3.56%	-5.59%	6.09%	-4.47%	3.25%	-	-
Horiz. %	148.82%	102.32%	98.80%	104.65%	98.64%	103.25%	100.00%	-
Total Cost	153,096	144,877	144,751	148,507	148,405	157,979	155,223	-0.91%
YoY %	5.67%	0.09%	-2.53%	0.07%	-6.06%	1.78%	-	-
Horiz. %	98.63%	93.33%	93.25%	95.67%	95.61%	101.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,260	174,090	141,519	134,502	128,934	125,297	116,393	6.66%
YoY %	-26.33%	23.02%	5.22%	4.32%	2.90%	7.65%	-	-
Horiz. %	110.20%	149.57%	121.59%	115.56%	110.77%	107.65%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Dividend
Div	3,206	2,766	2,766	2,766	2,766	2,343	2,343	23.18%
YoY %	15.91%	0.00%	0.00%	0.00%	18.05%	0.00%	-	-
Horiz. %	136.83%	118.05%	118.05%	118.05%	118.05%	100.00%	100.00%	-
Div Payout %	14.95%	9.61%	9.03%	8.97%	9.97%	8.29%	9.05%	-
YoY %	55.57%	6.42%	0.67%	-10.03%	20.27%	-8.40%	-	-
Horiz. %	165.19%	106.19%	99.78%	99.12%	110.17%	91.60%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Equity
Net Worth	128,260	174,090	141,519	134,502	128,934	125,297	116,393	6.66%
YoY %	-26.33%	23.02%	5.22%	4.32%	2.90%	7.65%	-	-
Horiz. %	110.20%	149.57%	121.59%	115.56%	110.77%	107.65%	100.00%	-
NOSH	64,130	75,331	64,004	63,969	64,031	63,989	63,998	0.13%
YoY %	-14.87%	17.70%	0.05%	-0.10%	0.07%	-0.01%	-	-
Horiz. %	100.21%	117.71%	100.01%	99.95%	100.05%	99.99%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Ratio Analysis
NP Margin	10.81%	15.16%	15.31%	15.09%	14.99%	14.46%	14.30%	-
YoY %	-28.69%	-0.98%	1.46%	0.67%	3.67%	1.12%	-	-
Horiz. %	75.59%	106.01%	107.06%	105.52%	104.83%	101.12%	100.00%	-
ROE	16.72%	16.53%	21.64%	22.93%	21.52%	22.56%	22.26%	-
YoY %	1.15%	-23.61%	-5.63%	6.55%	-4.61%	1.35%	-	-
Horiz. %	75.11%	74.26%	97.21%	103.01%	96.68%	101.35%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Per Share
RPS	267.66	226.69	267.04	273.40	272.64	288.60	283.02	-3.64%
YoY %	18.07%	-15.11%	-2.33%	0.28%	-5.53%	1.97%	-	-
Horiz. %	94.57%	80.10%	94.35%	96.60%	96.33%	101.97%	100.00%	-
EPS	33.43	38.20	47.85	48.22	43.33	44.18	40.48	-11.94%
YoY %	-12.49%	-20.17%	-0.77%	11.29%	-1.92%	9.14%	-	-
Horiz. %	82.58%	94.37%	118.21%	119.12%	107.04%	109.14%	100.00%	-
DPS	5.00	3.67	4.32	4.32	4.32	3.66	3.66	23.04%
YoY %	36.24%	-15.05%	0.00%	0.00%	18.03%	0.00%	-	-
Horiz. %	136.61%	100.27%	118.03%	118.03%	118.03%	100.00%	100.00%	-
NAPS	2.00	2.311	2.2111	2.1026	2.0136	1.9581	1.8187	6.52%
YoY %	-13.46%	4.52%	5.16%	4.42%	2.83%	7.66%	-	-
Horiz. %	109.97%	127.07%	121.58%	115.61%	110.72%	107.66%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 63,969
RPS	203.39	202.34	202.52	207.23	206.85	218.82	214.62	-3.51%
YoY %	0.52%	-0.09%	-2.27%	0.18%	-5.47%	1.96%	-	-
Horiz. %	94.77%	94.28%	94.36%	96.56%	96.38%	101.96%	100.00%	-
EPS	25.41	34.10	36.29	36.55	32.87	33.50	30.70	-11.81%
YoY %	-25.48%	-6.03%	-0.71%	11.20%	-1.88%	9.12%	-	-
Horiz. %	82.77%	111.07%	118.21%	119.06%	107.07%	109.12%	100.00%	-
DPS	3.80	3.28	3.28	3.28	3.28	2.78	2.78	23.09%
YoY %	15.85%	0.00%	0.00%	0.00%	17.99%	0.00%	-	-
Horiz. %	136.69%	117.99%	117.99%	117.99%	117.99%	100.00%	100.00%	-
NAPS	1.5197	2.0628	1.6768	1.5937	1.5277	1.4846	1.3791	6.66%
YoY %	-26.33%	23.02%	5.21%	4.32%	2.90%	7.65%	-	-
Horiz. %	110.20%	149.58%	121.59%	115.56%	110.78%	107.65%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/03	31/10/02	31/07/02	30/04/02	30/01/02	31/10/01	31/07/01	-
Price	2.82	2.73	2.98	2.99	2.18	1.63	1.78	-
P/RPS	1.05	1.20	1.12	1.09	0.80	0.56	0.63	40.44%
YoY %	-12.50%	7.14%	2.75%	36.25%	42.86%	-11.11%	-	-
Horiz. %	166.67%	190.48%	177.78%	173.02%	126.98%	88.89%	100.00%	-
P/EPS	8.43	7.15	6.23	6.20	5.03	3.69	4.40	54.07%
YoY %	17.90%	14.77%	0.48%	23.26%	36.31%	-16.14%	-	-
Horiz. %	191.59%	162.50%	141.59%	140.91%	114.32%	83.86%	100.00%	-
EY	11.86	13.99	16.06	16.13	19.88	27.10	22.74	-35.12%
YoY %	-15.23%	-12.89%	-0.43%	-18.86%	-26.64%	19.17%	-	-
Horiz. %	52.15%	61.52%	70.62%	70.93%	87.42%	119.17%	100.00%	-
DY	1.77	1.35	1.45	1.44	1.98	2.25	2.06	-9.59%
YoY %	31.11%	-6.90%	0.69%	-27.27%	-12.00%	9.22%	-	-
Horiz. %	85.92%	65.53%	70.39%	69.90%	96.12%	109.22%	100.00%	-
P/NAPS	1.41	1.18	1.35	1.42	1.08	0.83	0.98	27.36%
YoY %	19.49%	-12.59%	-4.93%	31.48%	30.12%	-15.31%	-	-
Horiz. %	143.88%	120.41%	137.76%	144.90%	110.20%	84.69%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	28/03/03	19/12/02	13/09/02	13/06/02	28/03/02	09/01/02	14/09/01	-
Price	2.51	2.53	2.90	2.99	2.57	2.39	1.63	-
P/RPS	0.94	1.12	1.09	1.09	0.94	0.83	0.58	37.85%
YoY %	-16.07%	2.75%	0.00%	15.96%	13.25%	43.10%	-	-
Horiz. %	162.07%	193.10%	187.93%	187.93%	162.07%	143.10%	100.00%	-
P/EPS	7.51	6.62	6.06	6.20	5.93	5.41	4.03	51.26%
YoY %	13.44%	9.24%	-2.26%	4.55%	9.61%	34.24%	-	-
Horiz. %	186.35%	164.27%	150.37%	153.85%	147.15%	134.24%	100.00%	-
EY	13.32	15.10	16.50	16.13	16.86	18.49	24.83	-33.90%
YoY %	-11.79%	-8.48%	2.29%	-4.33%	-8.82%	-25.53%	-	-
Horiz. %	53.64%	60.81%	66.45%	64.96%	67.90%	74.47%	100.00%	-
DY	1.99	1.45	1.49	1.44	1.68	1.53	2.25	-7.83%
YoY %	37.24%	-2.68%	3.47%	-14.29%	9.80%	-32.00%	-	-
Horiz. %	88.44%	64.44%	66.22%	64.00%	74.67%	68.00%	100.00%	-
P/NAPS	1.26	1.09	1.31	1.42	1.28	1.22	0.90	25.06%
YoY %	15.60%	-16.79%	-7.75%	10.94%	4.92%	35.56%	-	-
Horiz. %	140.00%	121.11%	145.56%	157.78%	142.22%	135.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos