[INTEGRA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.85%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 90,183 89,937 88,759 88,774 87,672 88,215 89,394 0.58%
PBT 49,425 47,813 43,972 41,717 43,283 43,079 42,088 11.29%
Tax -9,413 -9,690 -9,098 -8,744 -13,353 -14,951 -16,433 -31.00%
NP 40,012 38,123 34,874 32,973 29,930 28,128 25,655 34.45%
-
NP to SH 34,350 32,634 29,466 27,625 26,347 25,782 24,475 25.32%
-
Tax Rate 19.05% 20.27% 20.69% 20.96% 30.85% 34.71% 39.04% -
Total Cost 50,171 51,814 53,885 55,801 57,742 60,087 63,739 -14.73%
-
Net Worth 441,958 432,792 430,207 402,983 280,869 277,736 266,179 40.17%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,756 5,756 5,756 5,756 - - - -
Div Payout % 16.76% 17.64% 19.54% 20.84% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 441,958 432,792 430,207 402,983 280,869 277,736 266,179 40.17%
NOSH 300,652 300,550 300,844 287,845 283,706 283,404 280,188 4.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 44.37% 42.39% 39.29% 37.14% 34.14% 31.89% 28.70% -
ROE 7.77% 7.54% 6.85% 6.86% 9.38% 9.28% 9.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.00 29.92 29.50 30.84 30.90 31.13 31.90 -4.00%
EPS 11.43 10.86 9.79 9.60 9.29 9.10 8.74 19.56%
DPS 1.91 1.92 1.91 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.40 0.99 0.98 0.95 33.74%
Adjusted Per Share Value based on latest NOSH - 287,845
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.99 29.90 29.51 29.52 29.15 29.33 29.72 0.60%
EPS 11.42 10.85 9.80 9.19 8.76 8.57 8.14 25.29%
DPS 1.91 1.91 1.91 1.91 0.00 0.00 0.00 -
NAPS 1.4695 1.439 1.4304 1.3399 0.9339 0.9234 0.885 40.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.79 0.71 0.56 0.53 0.63 0.70 0.79 -
P/RPS 2.63 2.37 1.90 1.72 2.04 2.25 2.48 3.98%
P/EPS 6.91 6.54 5.72 5.52 6.78 7.69 9.04 -16.38%
EY 14.46 15.29 17.49 18.11 14.74 13.00 11.06 19.54%
DY 2.42 2.70 3.42 3.77 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.39 0.38 0.64 0.71 0.83 -24.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.79 0.68 0.68 0.57 0.58 0.68 0.69 -
P/RPS 2.63 2.27 2.30 1.85 1.88 2.18 2.16 14.01%
P/EPS 6.91 6.26 6.94 5.94 6.25 7.47 7.90 -8.53%
EY 14.46 15.97 14.40 16.84 16.01 13.38 12.66 9.25%
DY 2.42 2.82 2.81 3.51 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.48 0.41 0.59 0.69 0.73 -18.19%

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