[INGRESS] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -30.98%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 296,236 287,203 278,209 257,319 236,107 213,160 184,100 37.43%
PBT 12,125 10,368 9,322 10,789 15,742 14,438 17,756 -22.50%
Tax 2,687 3,004 1,128 1,884 1,554 595 -4,861 -
NP 14,812 13,372 10,450 12,673 17,296 15,033 12,895 9.70%
-
NP to SH 8,592 7,992 6,379 11,055 16,017 15,033 12,895 -23.77%
-
Tax Rate -22.16% -28.97% -12.10% -17.46% -9.87% -4.12% 27.38% -
Total Cost 281,424 273,831 267,759 244,646 218,811 198,127 171,205 39.40%
-
Net Worth 167,599 153,591 153,553 153,417 153,563 172,654 166,399 0.48%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 6,139 6,139 3,835 3,835 - 3,842 3,200 54.57%
Div Payout % 71.45% 76.82% 60.13% 34.69% - 25.56% 24.82% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 167,599 153,591 153,553 153,417 153,563 172,654 166,399 0.48%
NOSH 76,880 76,795 76,776 76,708 76,781 76,848 76,816 0.05%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 5.00% 4.66% 3.76% 4.93% 7.33% 7.05% 7.00% -
ROE 5.13% 5.20% 4.15% 7.21% 10.43% 8.71% 7.75% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 385.32 373.98 362.36 335.45 307.50 277.38 239.66 37.36%
EPS 11.18 10.41 8.31 14.41 20.86 19.56 16.79 -23.80%
DPS 8.00 8.00 5.00 5.00 0.00 5.00 4.17 54.58%
NAPS 2.18 2.00 2.00 2.00 2.00 2.2467 2.1662 0.42%
Adjusted Per Share Value based on latest NOSH - 76,708
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 351.01 340.30 329.65 304.89 279.76 252.57 218.14 37.43%
EPS 10.18 9.47 7.56 13.10 18.98 17.81 15.28 -23.77%
DPS 7.27 7.27 4.54 4.54 0.00 4.55 3.79 54.56%
NAPS 1.9859 1.8199 1.8194 1.8178 1.8196 2.0458 1.9716 0.48%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.13 0.94 1.17 1.21 1.17 1.27 1.16 -
P/RPS 0.29 0.25 0.32 0.36 0.38 0.46 0.48 -28.59%
P/EPS 10.11 9.03 14.08 8.40 5.61 6.49 6.91 28.96%
EY 9.89 11.07 7.10 11.91 17.83 15.40 14.47 -22.46%
DY 7.08 8.51 4.27 4.13 0.00 3.94 3.59 57.45%
P/NAPS 0.52 0.47 0.59 0.61 0.59 0.57 0.54 -2.49%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 18/07/06 14/04/06 22/12/05 27/09/05 23/06/05 23/03/05 23/12/04 -
Price 1.16 1.09 0.97 1.18 1.18 1.16 1.14 -
P/RPS 0.30 0.29 0.27 0.35 0.38 0.42 0.48 -26.96%
P/EPS 10.38 10.47 11.67 8.19 5.66 5.93 6.79 32.80%
EY 9.63 9.55 8.57 12.21 17.68 16.86 14.73 -24.73%
DY 6.90 7.34 5.15 4.24 0.00 4.31 3.65 53.06%
P/NAPS 0.53 0.55 0.49 0.59 0.59 0.52 0.53 0.00%

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