[INTEGRA] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- -108.53%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 87,930 88,097 91,056 91,180 88,842 90,752 88,774 -0.15%
PBT 60,192 60,737 52,759 12,493 51,037 47,830 41,717 6.29%
Tax -10,710 -4,974 -9,908 -9,896 -8,943 -6,526 -8,744 3.43%
NP 49,482 55,763 42,851 2,597 42,094 41,304 32,973 6.99%
-
NP to SH 43,814 50,268 37,063 -3,116 36,538 35,777 27,625 7.98%
-
Tax Rate 17.79% 8.19% 18.78% 79.21% 17.52% 13.64% 20.96% -
Total Cost 38,448 32,334 48,205 88,583 46,748 49,448 55,801 -6.01%
-
Net Worth 559,416 553,596 511,268 477,670 481,146 448,347 397,617 5.85%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 48,121 9,026 - 8,162 6,014 - 5,680 42.75%
Div Payout % 109.83% 17.96% - 0.00% 16.46% - 20.56% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 559,416 553,596 511,268 477,670 481,146 448,347 397,617 5.85%
NOSH 300,761 300,867 300,745 302,323 300,716 300,904 284,012 0.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 56.27% 63.30% 47.06% 2.85% 47.38% 45.51% 37.14% -
ROE 7.83% 9.08% 7.25% -0.65% 7.59% 7.98% 6.95% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.24 29.28 30.28 30.16 29.54 30.16 31.26 -1.10%
EPS 14.57 16.70 12.32 -1.04 12.14 11.89 9.73 6.95%
DPS 16.00 3.00 0.00 2.70 2.00 0.00 2.00 41.39%
NAPS 1.86 1.84 1.70 1.58 1.60 1.49 1.40 4.84%
Adjusted Per Share Value based on latest NOSH - 300,708
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.24 29.29 30.28 30.32 29.54 30.17 29.52 -0.15%
EPS 14.57 16.71 12.32 -1.04 12.15 11.90 9.19 7.97%
DPS 16.00 3.00 0.00 2.71 2.00 0.00 1.89 42.73%
NAPS 1.86 1.8407 1.6999 1.5882 1.5998 1.4907 1.322 5.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.33 1.65 0.90 0.47 1.36 0.89 0.53 -
P/RPS 4.55 5.64 2.97 1.56 4.60 2.95 1.70 17.82%
P/EPS 9.13 9.88 7.30 -45.60 11.19 7.49 5.45 8.97%
EY 10.95 10.13 13.69 -2.19 8.93 13.36 18.35 -8.24%
DY 12.03 1.82 0.00 5.74 1.47 0.00 3.77 21.32%
P/NAPS 0.72 0.90 0.53 0.30 0.85 0.60 0.38 11.23%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.36 1.47 0.96 0.48 1.17 1.05 0.57 -
P/RPS 4.65 5.02 3.17 1.59 3.96 3.48 1.82 16.91%
P/EPS 9.34 8.80 7.79 -46.57 9.63 8.83 5.86 8.07%
EY 10.71 11.37 12.84 -2.15 10.38 11.32 17.06 -7.46%
DY 11.76 2.04 0.00 5.63 1.71 0.00 3.51 22.31%
P/NAPS 0.73 0.80 0.56 0.30 0.73 0.70 0.41 10.08%

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