[INTEGRA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
04-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.94%
YoY- 14.85%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 89,944 92,128 88,788 86,088 85,064 82,776 87,468 0.46%
PBT 59,532 53,352 73,720 53,824 47,644 37,304 53,060 1.93%
Tax -12,552 -11,520 -11,124 -12,336 -10,796 -9,288 -10,376 3.22%
NP 46,980 41,832 62,596 41,488 36,848 28,016 42,684 1.60%
-
NP to SH 40,872 36,036 56,704 35,604 31,000 22,560 37,560 1.41%
-
Tax Rate 21.08% 21.59% 15.09% 22.92% 22.66% 24.90% 19.56% -
Total Cost 42,964 50,296 26,192 44,600 48,216 54,760 44,784 -0.68%
-
Net Worth 601,058 569,465 565,836 520,227 482,490 485,582 457,461 4.65%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 54,095 - - - - 32,573 24,076 14.43%
Div Payout % 132.35% - - - - 144.39% 64.10% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 601,058 569,465 565,836 520,227 482,490 485,582 457,461 4.65%
NOSH 300,529 301,304 300,976 300,709 301,556 301,604 300,961 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 52.23% 45.41% 70.50% 48.19% 43.32% 33.85% 48.80% -
ROE 6.80% 6.33% 10.02% 6.84% 6.42% 4.65% 8.21% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.93 30.58 29.50 28.63 28.21 27.45 29.06 0.49%
EPS 13.60 11.96 18.84 11.84 10.28 7.48 12.48 1.44%
DPS 18.00 0.00 0.00 0.00 0.00 10.80 8.00 14.45%
NAPS 2.00 1.89 1.88 1.73 1.60 1.61 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 300,709
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.91 30.63 29.52 28.62 28.28 27.52 29.08 0.46%
EPS 13.59 11.98 18.85 11.84 10.31 7.50 12.49 1.41%
DPS 17.99 0.00 0.00 0.00 0.00 10.83 8.01 14.42%
NAPS 1.9985 1.8934 1.8814 1.7297 1.6042 1.6145 1.521 4.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.29 1.38 1.57 0.96 0.46 1.12 1.10 -
P/RPS 4.31 4.51 5.32 3.35 1.63 4.08 3.78 2.20%
P/EPS 9.49 11.54 8.33 8.11 4.47 14.97 8.81 1.24%
EY 10.54 8.67 12.00 12.33 22.35 6.68 11.35 -1.22%
DY 13.95 0.00 0.00 0.00 0.00 9.64 7.27 11.46%
P/NAPS 0.65 0.73 0.84 0.55 0.29 0.70 0.72 -1.68%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 25/05/12 26/05/11 04/06/10 28/05/09 27/05/08 31/05/07 -
Price 1.51 1.24 1.49 1.02 0.54 1.05 1.19 -
P/RPS 5.05 4.06 5.05 3.56 1.91 3.83 4.09 3.57%
P/EPS 11.10 10.37 7.91 8.61 5.25 14.04 9.54 2.55%
EY 9.01 9.65 12.64 11.61 19.04 7.12 10.49 -2.50%
DY 11.92 0.00 0.00 0.00 0.00 10.29 6.72 10.01%
P/NAPS 0.76 0.66 0.79 0.59 0.34 0.65 0.78 -0.43%

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