[INGRESS] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 16.58%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 278,209 257,319 236,107 213,160 184,100 169,376 163,785 42.22%
PBT 9,322 10,789 15,742 14,438 17,756 16,885 17,796 -34.94%
Tax 1,128 1,884 1,554 595 -4,861 -6,845 -7,287 -
NP 10,450 12,673 17,296 15,033 12,895 10,040 10,509 -0.37%
-
NP to SH 6,379 11,055 16,017 15,033 12,895 10,040 10,509 -28.24%
-
Tax Rate -12.10% -17.46% -9.87% -4.12% 27.38% 40.54% 40.95% -
Total Cost 267,759 244,646 218,811 198,127 171,205 159,336 153,276 44.90%
-
Net Worth 153,553 153,417 153,563 172,654 166,399 157,954 163,463 -4.07%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 3,835 3,835 - 3,842 3,200 3,200 3,200 12.78%
Div Payout % 60.13% 34.69% - 25.56% 24.82% 31.88% 30.45% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 153,553 153,417 153,563 172,654 166,399 157,954 163,463 -4.07%
NOSH 76,776 76,708 76,781 76,848 76,816 76,647 76,869 -0.08%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 3.76% 4.93% 7.33% 7.05% 7.00% 5.93% 6.42% -
ROE 4.15% 7.21% 10.43% 8.71% 7.75% 6.36% 6.43% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 362.36 335.45 307.50 277.38 239.66 220.98 213.07 42.33%
EPS 8.31 14.41 20.86 19.56 16.79 13.10 13.67 -28.17%
DPS 5.00 5.00 0.00 5.00 4.17 4.18 4.16 13.00%
NAPS 2.00 2.00 2.00 2.2467 2.1662 2.0608 2.1265 -3.99%
Adjusted Per Share Value based on latest NOSH - 76,848
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 329.65 304.89 279.76 252.57 218.14 200.69 194.07 42.22%
EPS 7.56 13.10 18.98 17.81 15.28 11.90 12.45 -28.22%
DPS 4.54 4.54 0.00 4.55 3.79 3.79 3.79 12.75%
NAPS 1.8194 1.8178 1.8196 2.0458 1.9716 1.8716 1.9369 -4.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.17 1.21 1.17 1.27 1.16 1.35 1.37 -
P/RPS 0.32 0.36 0.38 0.46 0.48 0.61 0.64 -36.92%
P/EPS 14.08 8.40 5.61 6.49 6.91 10.31 10.02 25.37%
EY 7.10 11.91 17.83 15.40 14.47 9.70 9.98 -20.25%
DY 4.27 4.13 0.00 3.94 3.59 3.09 3.04 25.34%
P/NAPS 0.59 0.61 0.59 0.57 0.54 0.66 0.64 -5.26%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 22/12/05 27/09/05 23/06/05 23/03/05 23/12/04 27/09/04 21/06/04 -
Price 0.97 1.18 1.18 1.16 1.14 1.20 1.22 -
P/RPS 0.27 0.35 0.38 0.42 0.48 0.54 0.57 -39.15%
P/EPS 11.67 8.19 5.66 5.93 6.79 9.16 8.92 19.56%
EY 8.57 12.21 17.68 16.86 14.73 10.92 11.21 -16.35%
DY 5.15 4.24 0.00 4.31 3.65 3.48 3.41 31.53%
P/NAPS 0.49 0.59 0.59 0.52 0.53 0.58 0.57 -9.56%

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