[INTEGRA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.19%
YoY- -4.9%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 92,432 91,536 90,161 90,707 89,713 89,589 88,765 2.73%
PBT 60,474 59,196 60,703 59,158 56,179 56,492 55,100 6.39%
Tax -11,638 -11,593 -11,700 -11,442 -10,866 -10,632 -10,809 5.04%
NP 48,836 47,603 49,003 47,716 45,313 45,860 44,291 6.72%
-
NP to SH 42,856 41,565 42,878 41,669 39,613 40,238 38,647 7.12%
-
Tax Rate 19.24% 19.58% 19.27% 19.34% 19.34% 18.82% 19.62% -
Total Cost 43,596 43,933 41,158 42,991 44,400 43,729 44,474 -1.31%
-
Net Worth 608,303 599,107 601,058 300,844 581,452 571,405 569,465 4.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,547 13,547 12,330 12,330 12,330 12,330 48,041 -56.96%
Div Payout % 31.61% 32.59% 28.76% 29.59% 31.13% 30.64% 124.31% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 608,303 599,107 601,058 300,844 581,452 571,405 569,465 4.49%
NOSH 301,140 301,059 300,529 300,844 301,270 300,739 301,304 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 52.83% 52.00% 54.35% 52.60% 50.51% 51.19% 49.90% -
ROE 7.05% 6.94% 7.13% 13.85% 6.81% 7.04% 6.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.69 30.40 30.00 30.15 29.78 29.79 29.46 2.76%
EPS 14.23 13.81 14.27 13.85 13.15 13.38 12.83 7.14%
DPS 4.50 4.50 4.10 4.10 4.10 4.10 16.00 -57.04%
NAPS 2.02 1.99 2.00 1.00 1.93 1.90 1.89 4.53%
Adjusted Per Share Value based on latest NOSH - 300,844
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.73 30.43 29.98 30.16 29.83 29.79 29.51 2.73%
EPS 14.25 13.82 14.26 13.85 13.17 13.38 12.85 7.13%
DPS 4.50 4.50 4.10 4.10 4.10 4.10 15.97 -56.98%
NAPS 2.0226 1.992 1.9985 1.0003 1.9333 1.8999 1.8934 4.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.56 1.29 1.39 1.41 1.46 1.38 -
P/RPS 6.39 5.13 4.30 4.61 4.74 4.90 4.68 23.05%
P/EPS 13.77 11.30 9.04 10.04 10.72 10.91 10.76 17.85%
EY 7.26 8.85 11.06 9.96 9.33 9.16 9.29 -15.14%
DY 2.30 2.88 3.18 2.95 2.91 2.81 11.59 -65.94%
P/NAPS 0.97 0.78 0.65 1.39 0.73 0.77 0.73 20.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 21/05/13 28/02/13 22/11/12 06/08/12 25/05/12 -
Price 2.11 1.83 1.51 1.27 1.37 1.44 1.24 -
P/RPS 6.87 6.02 5.03 4.21 4.60 4.83 4.21 38.56%
P/EPS 14.83 13.25 10.58 9.17 10.42 10.76 9.67 32.95%
EY 6.74 7.54 9.45 10.91 9.60 9.29 10.34 -24.80%
DY 2.13 2.46 2.72 3.23 2.99 2.85 12.90 -69.86%
P/NAPS 1.04 0.92 0.76 1.27 0.71 0.76 0.66 35.37%

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