[INTEGRA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.93%
YoY- 10.98%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 88,842 90,752 88,774 89,941 88,531 25,244 3,017 75.68%
PBT 51,037 47,830 41,717 41,909 42,386 21,585 -6,985 -
Tax -8,943 -6,526 -8,744 -18,529 -21,320 -5,426 1,049 -
NP 42,094 41,304 32,973 23,380 21,066 16,159 -5,936 -
-
NP to SH 36,538 35,777 27,625 23,380 21,066 16,159 -5,936 -
-
Tax Rate 17.52% 13.64% 20.96% 44.21% 50.30% 25.14% - -
Total Cost 46,748 49,448 55,801 66,561 67,465 9,085 8,953 31.69%
-
Net Worth 481,146 448,347 397,617 261,258 173,677 62,693 8,911 94.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,014 - 5,680 - - - - -
Div Payout % 16.46% - 20.56% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 481,146 448,347 397,617 261,258 173,677 62,693 8,911 94.35%
NOSH 300,716 300,904 284,012 266,590 190,854 44,150 19,803 57.33%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 47.38% 45.51% 37.14% 25.99% 23.80% 64.01% -196.75% -
ROE 7.59% 7.98% 6.95% 8.95% 12.13% 25.77% -66.61% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 29.54 30.16 31.26 33.74 46.39 57.18 15.23 11.66%
EPS 12.14 11.89 9.73 8.77 11.02 36.60 30.00 -13.99%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.40 0.98 0.91 1.42 0.45 23.53%
Adjusted Per Share Value based on latest NOSH - 269,194
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 29.54 30.17 29.52 29.90 29.44 8.39 1.00 75.77%
EPS 12.15 11.90 9.19 7.77 7.00 5.37 -1.97 -
DPS 2.00 0.00 1.89 0.00 0.00 0.00 0.00 -
NAPS 1.5998 1.4907 1.322 0.8687 0.5775 0.2085 0.0296 94.38%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.36 0.89 0.53 1.03 1.54 1.03 1.45 -
P/RPS 4.60 2.95 1.70 3.05 3.32 1.80 9.52 -11.41%
P/EPS 11.19 7.49 5.45 11.74 13.95 2.81 -4.84 -
EY 8.93 13.36 18.35 8.51 7.17 35.53 -20.67 -
DY 1.47 0.00 3.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.60 0.38 1.05 1.69 0.73 3.22 -19.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.17 1.05 0.57 1.01 1.54 0.98 1.44 -
P/RPS 3.96 3.48 1.82 2.99 3.32 1.71 9.45 -13.48%
P/EPS 9.63 8.83 5.86 11.52 13.95 2.68 -4.80 -
EY 10.38 11.32 17.06 8.68 7.17 37.35 -20.82 -
DY 1.71 0.00 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.41 1.03 1.69 0.69 3.20 -21.82%

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