[INGRESS] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 0.6%
YoY- 86.39%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 859,227 769,577 713,070 667,227 650,880 668,755 709,857 13.51%
PBT 33,153 27,414 26,358 27,034 27,326 28,022 23,975 23.99%
Tax -3,765 254 1,084 868 1,979 1,029 800 -
NP 29,388 27,668 27,442 27,902 29,305 29,051 24,775 11.99%
-
NP to SH 20,148 22,457 22,474 22,283 22,149 17,880 13,236 32.15%
-
Tax Rate 11.36% -0.93% -4.11% -3.21% -7.24% -3.67% -3.34% -
Total Cost 829,839 741,909 685,628 639,325 621,575 639,704 685,082 13.56%
-
Net Worth 233,406 226,707 198,323 197,137 153,615 170,630 164,605 26.08%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 67 67 67 33 - - - -
Div Payout % 0.34% 0.30% 0.30% 0.15% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 233,406 226,707 198,323 197,137 153,615 170,630 164,605 26.08%
NOSH 84,405 84,384 84,411 84,427 76,807 76,784 76,864 6.40%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 3.42% 3.60% 3.85% 4.18% 4.50% 4.34% 3.49% -
ROE 8.63% 9.91% 11.33% 11.30% 14.42% 10.48% 8.04% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,017.97 911.99 844.76 790.30 847.42 870.95 923.51 6.67%
EPS 23.87 26.61 26.62 26.39 28.84 23.29 17.22 24.19%
DPS 0.08 0.08 0.08 0.04 0.00 0.00 0.00 -
NAPS 2.7653 2.6866 2.3495 2.335 2.00 2.2222 2.1415 18.48%
Adjusted Per Share Value based on latest NOSH - 84,427
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,018.09 911.86 844.91 790.59 771.22 792.40 841.10 13.51%
EPS 23.87 26.61 26.63 26.40 26.24 21.19 15.68 32.16%
DPS 0.08 0.08 0.08 0.04 0.00 0.00 0.00 -
NAPS 2.7656 2.6862 2.3499 2.3359 1.8202 2.0218 1.9504 26.08%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.16 1.40 1.04 0.86 0.78 0.92 -
P/RPS 0.12 0.13 0.17 0.13 0.10 0.09 0.10 12.86%
P/EPS 5.03 4.36 5.26 3.94 2.98 3.35 5.34 -3.89%
EY 19.89 22.94 19.02 25.38 33.53 29.85 18.72 4.10%
DY 0.07 0.07 0.06 0.04 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.60 0.45 0.43 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 -
Price 1.40 1.19 1.17 1.21 0.97 0.70 0.78 -
P/RPS 0.14 0.13 0.14 0.15 0.11 0.08 0.08 44.97%
P/EPS 5.86 4.47 4.39 4.58 3.36 3.01 4.53 18.62%
EY 17.05 22.36 22.76 21.81 29.73 33.27 22.08 -15.76%
DY 0.06 0.07 0.07 0.03 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.52 0.49 0.32 0.36 26.00%

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
Post a Comment