[INGRESS] QoQ TTM Result on 31-Oct-2002 [#3]

Stock

[INGRESS] INGRESS CORPORATION BHD

Announcement Date

19-Dec-2002

Admission Sponsor

Sponsor

Financial Year

31-Jan-2003

Quarter

31-Oct-2002 [#3]

Profit Trend

QoQ- -6.04%

YoY- 1.8%

Quarter Report

INGRESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
TTM Result
Revenue	163,642	165,660	171,651	170,769	170,918	174,891	174,575	-4.23%
YoY %	-1.22%	-3.49%	0.52%	-0.09%	-2.27%	0.18%	-	-
Horiz. %	93.74%	94.89%	98.33%	97.82%	97.91%	100.18%	100.00%	-
PBT	24,283	29,562	33,618	37,419	37,248	38,524	37,224	-24.84%
YoY %	-17.86%	-12.06%	-10.16%	0.46%	-3.31%	3.49%	-	-
Horiz. %	65.23%	79.42%	90.31%	100.52%	100.06%	103.49%	100.00%	-
Tax	-12,374	-13,127	-15,063	-11,527	-11,081	-12,140	-11,054	7.83%
YoY %	5.74%	12.85%	-30.68%	-4.02%	8.72%	-9.82%	-	-
Horiz. %	111.94%	118.75%	136.27%	104.28%	100.24%	109.82%	100.00%	-
NP	11,909	16,435	18,555	25,892	26,167	26,384	26,170	-40.92%
YoY %	-27.54%	-11.43%	-28.34%	-1.05%	-0.82%	0.82%	-	-
Horiz. %	45.51%	62.80%	70.90%	98.94%	99.99%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,909	16,435	21,442	28,779	30,629	30,846	27,745	-43.18%
YoY %	-27.54%	-23.35%	-25.49%	-6.04%	-0.70%	11.18%	-	-
Horiz. %	42.92%	59.24%	77.28%	103.73%	110.39%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.96%	44.40%	44.81%	30.81%	29.75%	31.51%	29.70%	-
YoY %	14.77%	-0.91%	45.44%	3.56%	-5.59%	6.09%	-	-
Horiz. %	171.58%	149.49%	150.88%	103.74%	100.17%	106.09%	100.00%	-
Total Cost	151,733	149,225	153,096	144,877	144,751	148,507	148,405	1.49%
YoY %	1.68%	-2.53%	5.67%	0.09%	-2.53%	0.07%	-	-
Horiz. %	102.24%	100.55%	103.16%	97.62%	97.54%	100.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,935	207,689	128,260	174,090	141,519	134,502	128,934	13.55%
YoY %	-24.92%	61.93%	-26.33%	23.02%	5.22%	4.32%	-	-
Horiz. %	120.94%	161.08%	99.48%	135.02%	109.76%	104.32%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Dividend
Div	3,206	3,206	3,206	2,766	2,766	2,766	2,766	10.37%
YoY %	0.00%	0.00%	15.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.91%	115.91%	115.91%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	26.93%	19.51%	14.95%	9.61%	9.03%	8.97%	9.97%	-
YoY %	38.03%	30.50%	55.57%	6.42%	0.67%	-10.03%	-	-
Horiz. %	270.11%	195.69%	149.95%	96.39%	90.57%	89.97%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Equity
Net Worth	155,935	207,689	128,260	174,090	141,519	134,502	128,934	13.55%
YoY %	-24.92%	61.93%	-26.33%	23.02%	5.22%	4.32%	-	-
Horiz. %	120.94%	161.08%	99.48%	135.02%	109.76%	104.32%	100.00%	-
NOSH	63,971	84,771	64,130	75,331	64,004	63,969	64,031	-0.06%
YoY %	-24.54%	32.19%	-14.87%	17.70%	0.05%	-0.10%	-	-
Horiz. %	99.91%	132.39%	100.15%	117.65%	99.96%	99.90%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Ratio Analysis
NP Margin	7.28%	9.92%	10.81%	15.16%	15.31%	15.09%	14.99%	-
YoY %	-26.61%	-8.23%	-28.69%	-0.98%	1.46%	0.67%	-	-
Horiz. %	48.57%	66.18%	72.11%	101.13%	102.13%	100.67%	100.00%	-
ROE	7.64%	7.91%	16.72%	16.53%	21.64%	22.93%	21.52%	-
YoY %	-3.41%	-52.69%	1.15%	-23.61%	-5.63%	6.55%	-	-
Horiz. %	35.50%	36.76%	77.70%	76.81%	100.56%	106.55%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Per Share
RPS	255.81	195.42	267.66	226.69	267.04	273.40	272.64	-4.17%
YoY %	30.90%	-26.99%	18.07%	-15.11%	-2.33%	0.28%	-	-
Horiz. %	93.83%	71.68%	98.17%	83.15%	97.95%	100.28%	100.00%	-
EPS	18.62	19.39	33.43	38.20	47.85	48.22	43.33	-43.14%
YoY %	-3.97%	-42.00%	-12.49%	-20.17%	-0.77%	11.29%	-	-
Horiz. %	42.97%	44.75%	77.15%	88.16%	110.43%	111.29%	100.00%	-
DPS	5.01	3.78	5.00	3.67	4.32	4.32	4.32	10.41%
YoY %	32.54%	-24.40%	36.24%	-15.05%	0.00%	0.00%	-	-
Horiz. %	115.97%	87.50%	115.74%	84.95%	100.00%	100.00%	100.00%	-
NAPS	2.4376	2.45	2.00	2.311	2.2111	2.1026	2.0136	13.62%
YoY %	-0.51%	22.50%	-13.46%	4.52%	5.16%	4.42%	-	-
Horiz. %	121.06%	121.67%	99.32%	114.77%	109.81%	104.42%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 75,331
RPS	193.90	196.29	203.39	202.34	202.52	207.23	206.85	-4.22%
YoY %	-1.22%	-3.49%	0.52%	-0.09%	-2.27%	0.18%	-	-
Horiz. %	93.74%	94.89%	98.33%	97.82%	97.91%	100.18%	100.00%	-
EPS	14.11	19.47	25.41	34.10	36.29	36.55	32.87	-43.18%
YoY %	-27.53%	-23.38%	-25.48%	-6.03%	-0.71%	11.20%	-	-
Horiz. %	42.93%	59.23%	77.30%	103.74%	110.40%	111.20%	100.00%	-
DPS	3.80	3.80	3.80	3.28	3.28	3.28	3.28	10.33%
YoY %	0.00%	0.00%	15.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.85%	115.85%	115.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.8477	2.4609	1.5197	2.0628	1.6768	1.5937	1.5277	13.55%
YoY %	-24.92%	61.93%	-26.33%	23.02%	5.21%	4.32%	-	-
Horiz. %	120.95%	161.09%	99.48%	135.03%	109.76%	104.32%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/03	30/04/03	30/01/03	31/10/02	31/07/02	30/04/02	30/01/02	-
Price	2.49	2.46	2.82	2.73	2.98	2.99	2.18	-
P/RPS	0.97	1.26	1.05	1.20	1.12	1.09	0.80	13.74%
YoY %	-23.02%	20.00%	-12.50%	7.14%	2.75%	36.25%	-	-
Horiz. %	121.25%	157.50%	131.25%	150.00%	140.00%	136.25%	100.00%	-
P/EPS	13.38	12.69	8.43	7.15	6.23	6.20	5.03	92.32%
YoY %	5.44%	50.53%	17.90%	14.77%	0.48%	23.26%	-	-
Horiz. %	266.00%	252.29%	167.59%	142.15%	123.86%	123.26%	100.00%	-
EY	7.48	7.88	11.86	13.99	16.06	16.13	19.88	-47.97%
YoY %	-5.08%	-33.56%	-15.23%	-12.89%	-0.43%	-18.86%	-	-
Horiz. %	37.63%	39.64%	59.66%	70.37%	80.78%	81.14%	100.00%	-
DY	2.01	1.54	1.77	1.35	1.45	1.44	1.98	1.01%
YoY %	30.52%	-12.99%	31.11%	-6.90%	0.69%	-27.27%	-	-
Horiz. %	101.52%	77.78%	89.39%	68.18%	73.23%	72.73%	100.00%	-
P/NAPS	1.02	1.00	1.41	1.18	1.35	1.42	1.08	-3.74%
YoY %	2.00%	-29.08%	19.49%	-12.59%	-4.93%	31.48%	-	-
Horiz. %	94.44%	92.59%	130.56%	109.26%	125.00%	131.48%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	19/09/03	19/06/03	28/03/03	19/12/02	13/09/02	13/06/02	28/03/02	-
Price	2.58	2.47	2.51	2.53	2.90	2.99	2.57	-
P/RPS	1.01	1.26	0.94	1.12	1.09	1.09	0.94	4.91%
YoY %	-19.84%	34.04%	-16.07%	2.75%	0.00%	15.96%	-	-
Horiz. %	107.45%	134.04%	100.00%	119.15%	115.96%	115.96%	100.00%	-
P/EPS	13.86	12.74	7.51	6.62	6.06	6.20	5.93	76.39%
YoY %	8.79%	69.64%	13.44%	9.24%	-2.26%	4.55%	-	-
Horiz. %	233.73%	214.84%	126.64%	111.64%	102.19%	104.55%	100.00%	-
EY	7.22	7.85	13.32	15.10	16.50	16.13	16.86	-43.27%
YoY %	-8.03%	-41.07%	-11.79%	-8.48%	2.29%	-4.33%	-	-
Horiz. %	42.82%	46.56%	79.00%	89.56%	97.86%	95.67%	100.00%	-
DY	1.94	1.53	1.99	1.45	1.49	1.44	1.68	10.09%
YoY %	26.80%	-23.12%	37.24%	-2.68%	3.47%	-14.29%	-	-
Horiz. %	115.48%	91.07%	118.45%	86.31%	88.69%	85.71%	100.00%	-
P/NAPS	1.06	1.01	1.26	1.09	1.31	1.42	1.28	-11.84%
YoY %	4.95%	-19.84%	15.60%	-16.79%	-7.75%	10.94%	-	-
Horiz. %	82.81%	78.91%	98.44%	85.16%	102.34%	110.94%	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