[INGRESS] QoQ TTM Result on 31-Jan-2013 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -10.28%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 864,749 859,227 769,577 713,070 667,227 650,880 668,755 18.70%
PBT 32,837 33,153 27,414 26,358 27,034 27,326 28,022 11.16%
Tax -3,435 -3,765 254 1,084 868 1,979 1,029 -
NP 29,402 29,388 27,668 27,442 27,902 29,305 29,051 0.80%
-
NP to SH 19,504 20,148 22,457 22,474 22,283 22,149 17,880 5.97%
-
Tax Rate 10.46% 11.36% -0.93% -4.11% -3.21% -7.24% -3.67% -
Total Cost 835,347 829,839 741,909 685,628 639,325 621,575 639,704 19.48%
-
Net Worth 236,360 233,406 226,707 198,323 197,137 153,615 170,630 24.28%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 33 67 67 67 33 - - -
Div Payout % 0.17% 0.34% 0.30% 0.30% 0.15% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 236,360 233,406 226,707 198,323 197,137 153,615 170,630 24.28%
NOSH 84,396 84,405 84,384 84,411 84,427 76,807 76,784 6.51%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 3.40% 3.42% 3.60% 3.85% 4.18% 4.50% 4.34% -
ROE 8.25% 8.63% 9.91% 11.33% 11.30% 14.42% 10.48% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 1,024.63 1,017.97 911.99 844.76 790.30 847.42 870.95 11.45%
EPS 23.11 23.87 26.61 26.62 26.39 28.84 23.29 -0.51%
DPS 0.04 0.08 0.08 0.08 0.04 0.00 0.00 -
NAPS 2.8006 2.7653 2.6866 2.3495 2.335 2.00 2.2222 16.69%
Adjusted Per Share Value based on latest NOSH - 84,405
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 1,024.63 1,018.09 911.86 844.91 790.59 771.22 792.40 18.70%
EPS 23.11 23.87 26.61 26.63 26.40 26.24 21.19 5.95%
DPS 0.04 0.08 0.08 0.08 0.04 0.00 0.00 -
NAPS 2.8006 2.7656 2.6862 2.3499 2.3359 1.8202 2.0218 24.28%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.76 1.20 1.16 1.40 1.04 0.86 0.78 -
P/RPS 0.17 0.12 0.13 0.17 0.13 0.10 0.09 52.86%
P/EPS 7.62 5.03 4.36 5.26 3.94 2.98 3.35 73.04%
EY 13.13 19.89 22.94 19.02 25.38 33.53 29.85 -42.19%
DY 0.02 0.07 0.07 0.06 0.04 0.00 0.00 -
P/NAPS 0.63 0.43 0.43 0.60 0.45 0.43 0.35 48.02%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 -
Price 1.83 1.40 1.19 1.17 1.21 0.97 0.70 -
P/RPS 0.18 0.14 0.13 0.14 0.15 0.11 0.08 71.79%
P/EPS 7.92 5.86 4.47 4.39 4.58 3.36 3.01 90.70%
EY 12.63 17.05 22.36 22.76 21.81 29.73 33.27 -47.60%
DY 0.02 0.06 0.07 0.07 0.03 0.00 0.00 -
P/NAPS 0.65 0.51 0.44 0.50 0.52 0.49 0.32 60.45%

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