[INTEGRA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.35%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,842 89,197 89,322 90,993 90,752 90,183 89,937 -0.81%
PBT 51,037 47,182 47,921 47,685 47,830 49,425 47,813 4.43%
Tax -8,943 -5,578 -5,611 -6,216 -6,526 -9,413 -9,690 -5.19%
NP 42,094 41,604 42,310 41,469 41,304 40,012 38,123 6.80%
-
NP to SH 36,538 36,082 36,640 35,901 35,777 34,350 32,634 7.80%
-
Tax Rate 17.52% 11.82% 11.71% 13.04% 13.64% 19.05% 20.27% -
Total Cost 46,748 47,593 47,012 49,524 49,448 50,171 51,814 -6.61%
-
Net Worth 481,092 469,821 463,623 457,461 447,818 441,958 432,792 7.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,019 6,019 6,019 6,019 - 5,756 5,756 3.01%
Div Payout % 16.47% 16.68% 16.43% 16.77% - 16.76% 17.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 481,092 469,821 463,623 457,461 447,818 441,958 432,792 7.28%
NOSH 300,682 301,167 301,054 300,961 300,549 300,652 300,550 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.38% 46.64% 47.37% 45.57% 45.51% 44.37% 42.39% -
ROE 7.59% 7.68% 7.90% 7.85% 7.99% 7.77% 7.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.55 29.62 29.67 30.23 30.20 30.00 29.92 -0.82%
EPS 12.15 11.98 12.17 11.93 11.90 11.43 10.86 7.74%
DPS 2.00 2.00 2.00 2.00 0.00 1.91 1.92 2.75%
NAPS 1.60 1.56 1.54 1.52 1.49 1.47 1.44 7.25%
Adjusted Per Share Value based on latest NOSH - 300,961
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.54 29.66 29.70 30.25 30.17 29.99 29.90 -0.80%
EPS 12.15 12.00 12.18 11.94 11.90 11.42 10.85 7.81%
DPS 2.00 2.00 2.00 2.00 0.00 1.91 1.91 3.10%
NAPS 1.5996 1.5621 1.5415 1.521 1.489 1.4695 1.439 7.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.36 1.32 1.22 1.10 0.89 0.79 0.71 -
P/RPS 4.60 4.46 4.11 3.64 2.95 2.63 2.37 55.41%
P/EPS 11.19 11.02 10.02 9.22 7.48 6.91 6.54 42.91%
EY 8.94 9.08 9.98 10.84 13.38 14.46 15.29 -30.00%
DY 1.47 1.52 1.64 1.82 0.00 2.42 2.70 -33.25%
P/NAPS 0.85 0.85 0.79 0.72 0.60 0.54 0.49 44.22%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 -
Price 1.17 1.40 1.27 1.19 1.05 0.79 0.68 -
P/RPS 3.96 4.73 4.28 3.94 3.48 2.63 2.27 44.76%
P/EPS 9.63 11.69 10.44 9.98 8.82 6.91 6.26 33.15%
EY 10.39 8.56 9.58 10.02 11.34 14.46 15.97 -24.85%
DY 1.71 1.43 1.57 1.68 0.00 2.42 2.82 -28.29%
P/NAPS 0.73 0.90 0.82 0.78 0.70 0.54 0.47 34.00%

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