[INGRESS] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 28.44%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 257,319 236,107 213,160 184,100 169,376 163,785 155,459 39.97%
PBT 10,789 15,742 14,438 17,756 16,885 17,796 18,443 -30.07%
Tax 1,884 1,554 595 -4,861 -6,845 -7,287 -6,762 -
NP 12,673 17,296 15,033 12,895 10,040 10,509 11,681 5.58%
-
NP to SH 11,055 16,017 15,033 12,895 10,040 10,509 11,681 -3.60%
-
Tax Rate -17.46% -9.87% -4.12% 27.38% 40.54% 40.95% 36.66% -
Total Cost 244,646 218,811 198,127 171,205 159,336 153,276 143,778 42.57%
-
Net Worth 153,417 153,563 172,654 166,399 157,954 163,463 128,012 12.84%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 3,835 - 3,842 3,200 3,200 3,200 3,200 12.83%
Div Payout % 34.69% - 25.56% 24.82% 31.88% 30.45% 27.40% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 153,417 153,563 172,654 166,399 157,954 163,463 128,012 12.84%
NOSH 76,708 76,781 76,848 76,816 76,647 76,869 64,006 12.83%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 4.93% 7.33% 7.05% 7.00% 5.93% 6.42% 7.51% -
ROE 7.21% 10.43% 8.71% 7.75% 6.36% 6.43% 9.12% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 335.45 307.50 277.38 239.66 220.98 213.07 242.88 24.04%
EPS 14.41 20.86 19.56 16.79 13.10 13.67 18.25 -14.58%
DPS 5.00 0.00 5.00 4.17 4.18 4.16 5.00 0.00%
NAPS 2.00 2.00 2.2467 2.1662 2.0608 2.1265 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 76,816
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 304.89 279.76 252.57 218.14 200.69 194.07 184.20 39.97%
EPS 13.10 18.98 17.81 15.28 11.90 12.45 13.84 -3.60%
DPS 4.54 0.00 4.55 3.79 3.79 3.79 3.79 12.80%
NAPS 1.8178 1.8196 2.0458 1.9716 1.8716 1.9369 1.5168 12.83%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.21 1.17 1.27 1.16 1.35 1.37 2.38 -
P/RPS 0.36 0.38 0.46 0.48 0.61 0.64 0.98 -48.73%
P/EPS 8.40 5.61 6.49 6.91 10.31 10.02 13.04 -25.43%
EY 11.91 17.83 15.40 14.47 9.70 9.98 7.67 34.13%
DY 4.13 0.00 3.94 3.59 3.09 3.04 2.10 57.03%
P/NAPS 0.61 0.59 0.57 0.54 0.66 0.64 1.19 -35.97%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 27/09/05 23/06/05 23/03/05 23/12/04 27/09/04 21/06/04 26/03/04 -
Price 1.18 1.18 1.16 1.14 1.20 1.22 2.23 -
P/RPS 0.35 0.38 0.42 0.48 0.54 0.57 0.92 -47.52%
P/EPS 8.19 5.66 5.93 6.79 9.16 8.92 12.22 -23.43%
EY 12.21 17.68 16.86 14.73 10.92 11.21 8.18 30.64%
DY 4.24 0.00 4.31 3.65 3.48 3.41 2.24 53.07%
P/NAPS 0.59 0.59 0.52 0.53 0.58 0.57 1.12 -34.79%

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