[INTEGRA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.83%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 87,820 89,010 88,866 89,822 88,380 90,453 88,574 -0.14%
PBT 61,394 54,465 52,880 48,121 52,474 53,338 43,061 6.08%
Tax -11,157 -3,670 -11,457 -10,352 -10,356 -11,620 -10,728 0.65%
NP 50,237 50,794 41,422 37,769 42,118 41,718 32,333 7.61%
-
NP to SH 44,260 44,890 35,570 32,214 36,929 36,522 27,556 8.21%
-
Tax Rate 18.17% 6.74% 21.67% 21.51% 19.74% 21.79% 24.91% -
Total Cost 37,582 38,216 47,444 52,053 46,261 48,734 56,241 -6.49%
-
Net Worth 547,236 538,086 502,280 499,467 469,134 442,000 279,895 11.81%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 64,144 12,024 - 10,831 - - - -
Div Payout % 144.93% 26.79% - 33.62% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 547,236 538,086 502,280 499,467 469,134 442,000 279,895 11.81%
NOSH 300,679 300,607 300,766 300,884 300,727 300,680 282,722 1.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 57.20% 57.07% 46.61% 42.05% 47.66% 46.12% 36.50% -
ROE 8.09% 8.34% 7.08% 6.45% 7.87% 8.26% 9.85% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.21 29.61 29.55 29.85 29.39 30.08 31.33 -1.16%
EPS 14.72 14.93 11.83 10.71 12.28 12.15 9.75 7.10%
DPS 21.33 4.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.82 1.79 1.67 1.66 1.56 1.47 0.99 10.67%
Adjusted Per Share Value based on latest NOSH - 300,703
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 29.20 29.60 29.55 29.87 29.39 30.07 29.45 -0.14%
EPS 14.72 14.93 11.83 10.71 12.28 12.14 9.16 8.22%
DPS 21.33 4.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.8195 1.7891 1.67 1.6607 1.5598 1.4696 0.9306 11.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.09 1.21 0.80 0.64 1.32 0.79 0.63 -
P/RPS 3.73 4.09 2.71 2.14 4.49 2.63 2.01 10.84%
P/EPS 7.40 8.10 6.76 5.98 10.75 6.50 6.46 2.28%
EY 13.50 12.34 14.78 16.73 9.30 15.38 15.47 -2.24%
DY 19.57 3.31 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.48 0.39 0.85 0.54 0.64 -1.06%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 30/11/09 27/11/08 28/11/07 28/11/06 29/11/05 -
Price 1.16 1.60 0.79 0.41 1.40 0.79 0.58 -
P/RPS 3.97 5.40 2.67 1.37 4.76 2.63 1.85 13.56%
P/EPS 7.88 10.71 6.68 3.83 11.40 6.50 5.95 4.79%
EY 12.69 9.33 14.97 26.11 8.77 15.38 16.80 -4.56%
DY 18.39 2.50 0.00 8.78 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.47 0.25 0.90 0.54 0.59 1.36%

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