[INTEGRA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.66%
YoY- 20.39%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 90,752 90,183 89,937 88,759 88,774 87,672 88,215 1.90%
PBT 47,830 49,425 47,813 43,972 41,717 43,283 43,079 7.20%
Tax -6,526 -9,413 -9,690 -9,098 -8,744 -13,353 -14,951 -42.37%
NP 41,304 40,012 38,123 34,874 32,973 29,930 28,128 29.10%
-
NP to SH 35,777 34,350 32,634 29,466 27,625 26,347 25,782 24.33%
-
Tax Rate 13.64% 19.05% 20.27% 20.69% 20.96% 30.85% 34.71% -
Total Cost 49,448 50,171 51,814 53,885 55,801 57,742 60,087 -12.15%
-
Net Worth 447,818 441,958 432,792 430,207 402,983 280,869 277,736 37.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 5,756 5,756 5,756 5,756 - - -
Div Payout % - 16.76% 17.64% 19.54% 20.84% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 447,818 441,958 432,792 430,207 402,983 280,869 277,736 37.38%
NOSH 300,549 300,652 300,550 300,844 287,845 283,706 283,404 3.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 45.51% 44.37% 42.39% 39.29% 37.14% 34.14% 31.89% -
ROE 7.99% 7.77% 7.54% 6.85% 6.86% 9.38% 9.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.20 30.00 29.92 29.50 30.84 30.90 31.13 -1.99%
EPS 11.90 11.43 10.86 9.79 9.60 9.29 9.10 19.52%
DPS 0.00 1.91 1.92 1.91 2.00 0.00 0.00 -
NAPS 1.49 1.47 1.44 1.43 1.40 0.99 0.98 32.12%
Adjusted Per Share Value based on latest NOSH - 300,844
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.17 29.99 29.90 29.51 29.52 29.15 29.33 1.89%
EPS 11.90 11.42 10.85 9.80 9.19 8.76 8.57 24.38%
DPS 0.00 1.91 1.91 1.91 1.91 0.00 0.00 -
NAPS 1.489 1.4695 1.439 1.4304 1.3399 0.9339 0.9234 37.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.79 0.71 0.56 0.53 0.63 0.70 -
P/RPS 2.95 2.63 2.37 1.90 1.72 2.04 2.25 19.73%
P/EPS 7.48 6.91 6.54 5.72 5.52 6.78 7.69 -1.82%
EY 13.38 14.46 15.29 17.49 18.11 14.74 13.00 1.93%
DY 0.00 2.42 2.70 3.42 3.77 0.00 0.00 -
P/NAPS 0.60 0.54 0.49 0.39 0.38 0.64 0.71 -10.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 -
Price 1.05 0.79 0.68 0.68 0.57 0.58 0.68 -
P/RPS 3.48 2.63 2.27 2.30 1.85 1.88 2.18 36.47%
P/EPS 8.82 6.91 6.26 6.94 5.94 6.25 7.47 11.67%
EY 11.34 14.46 15.97 14.40 16.84 16.01 13.38 -10.41%
DY 0.00 2.42 2.82 2.81 3.51 0.00 0.00 -
P/NAPS 0.70 0.54 0.47 0.48 0.41 0.59 0.69 0.96%

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