[INGRESS] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 35.09%
YoY- 1.57%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 713,070 667,227 650,880 668,755 709,857 727,340 732,687 -1.79%
PBT 26,358 27,034 27,326 28,022 23,975 24,359 29,063 -6.31%
Tax 1,084 868 1,979 1,029 800 14 -1,272 -
NP 27,442 27,902 29,305 29,051 24,775 24,373 27,791 -0.83%
-
NP to SH 22,474 22,283 22,149 17,880 13,236 11,955 15,484 28.22%
-
Tax Rate -4.11% -3.21% -7.24% -3.67% -3.34% -0.06% 4.38% -
Total Cost 685,628 639,325 621,575 639,704 685,082 702,967 704,896 -1.83%
-
Net Worth 198,323 197,137 153,615 170,630 164,605 160,267 76,824 88.29%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 67 33 - - - - - -
Div Payout % 0.30% 0.15% - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 198,323 197,137 153,615 170,630 164,605 160,267 76,824 88.29%
NOSH 84,411 84,427 76,807 76,784 76,864 77,122 76,824 6.48%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 3.85% 4.18% 4.50% 4.34% 3.49% 3.35% 3.79% -
ROE 11.33% 11.30% 14.42% 10.48% 8.04% 7.46% 20.15% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 844.76 790.30 847.42 870.95 923.51 943.10 953.71 -7.77%
EPS 26.62 26.39 28.84 23.29 17.22 15.50 20.15 20.41%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3495 2.335 2.00 2.2222 2.1415 2.0781 1.00 76.82%
Adjusted Per Share Value based on latest NOSH - 76,784
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 844.91 790.59 771.22 792.40 841.10 861.81 868.15 -1.79%
EPS 26.63 26.40 26.24 21.19 15.68 14.17 18.35 28.21%
DPS 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3499 2.3359 1.8202 2.0218 1.9504 1.899 0.9103 88.29%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.40 1.04 0.86 0.78 0.92 0.79 0.78 -
P/RPS 0.17 0.13 0.10 0.09 0.10 0.08 0.08 65.36%
P/EPS 5.26 3.94 2.98 3.35 5.34 5.10 3.87 22.72%
EY 19.02 25.38 33.53 29.85 18.72 19.62 25.84 -18.49%
DY 0.06 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.43 0.35 0.43 0.38 0.78 -16.06%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 28/06/11 23/03/11 -
Price 1.17 1.21 0.97 0.70 0.78 0.78 0.73 -
P/RPS 0.14 0.15 0.11 0.08 0.08 0.08 0.08 45.26%
P/EPS 4.39 4.58 3.36 3.01 4.53 5.03 3.62 13.73%
EY 22.76 21.81 29.73 33.27 22.08 19.87 27.61 -12.09%
DY 0.07 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.49 0.32 0.36 0.38 0.73 -22.31%

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