[INGRESS] YoY Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
20-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 62.98%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 626,850 516,010 572,095 487,833 423,167 290,896 276,212 14.62%
PBT 26,178 26,090 27,131 15,121 19,637 -7,013 13,587 11.53%
Tax -3,056 -1,331 -3,632 -3,073 -4,285 2,013 -2,944 0.62%
NP 23,122 24,759 23,499 12,048 15,352 -5,000 10,643 13.79%
-
NP to SH 17,734 17,426 15,030 8,238 9,663 -5,791 5,692 20.83%
-
Tax Rate 11.67% 5.10% 13.39% 20.32% 21.82% - 21.67% -
Total Cost 603,728 491,251 548,596 475,785 407,815 295,896 265,569 14.65%
-
Net Worth 226,768 170,665 153,087 117,172 168,067 169,097 175,955 4.31%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 33 - - - - 30 3,073 -52.99%
Div Payout % 0.19% - - - - 0.00% 54.00% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 226,768 170,665 153,087 117,172 168,067 169,097 175,955 4.31%
NOSH 84,407 76,800 76,801 76,990 76,690 77,213 76,836 1.57%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.69% 4.80% 4.11% 2.47% 3.63% -1.72% 3.85% -
ROE 7.82% 10.21% 9.82% 7.03% 5.75% -3.42% 3.23% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 742.65 671.88 744.90 633.63 551.79 376.74 359.48 12.84%
EPS 21.01 22.69 19.57 10.70 12.60 -7.54 7.40 18.97%
DPS 0.04 0.00 0.00 0.00 0.00 0.04 4.00 -53.55%
NAPS 2.6866 2.2222 1.9933 1.5219 2.1915 2.19 2.29 2.69%
Adjusted Per Share Value based on latest NOSH - 76,784
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 742.75 611.41 677.87 578.03 501.40 344.68 327.28 14.62%
EPS 21.01 20.65 17.81 9.76 11.45 -6.86 6.74 20.84%
DPS 0.04 0.00 0.00 0.00 0.00 0.04 3.64 -52.81%
NAPS 2.687 2.0222 1.8139 1.3884 1.9914 2.0036 2.0849 4.31%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.16 0.78 0.80 0.76 0.28 0.76 0.98 -
P/RPS 0.16 0.12 0.11 0.12 0.05 0.20 0.27 -8.34%
P/EPS 5.52 3.44 4.09 7.10 2.22 -10.13 13.23 -13.54%
EY 18.11 29.09 24.46 14.08 45.00 -9.87 7.56 15.65%
DY 0.03 0.00 0.00 0.00 0.00 0.05 4.08 -55.86%
P/NAPS 0.43 0.35 0.40 0.50 0.13 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 20/12/11 21/12/10 15/12/09 24/12/08 17/12/07 21/12/06 -
Price 1.19 0.70 0.75 0.65 0.23 0.70 0.94 -
P/RPS 0.16 0.10 0.10 0.10 0.04 0.19 0.26 -7.76%
P/EPS 5.66 3.09 3.83 6.07 1.83 -9.33 12.69 -12.57%
EY 17.66 32.41 26.09 16.46 54.78 -10.71 7.88 14.38%
DY 0.03 0.00 0.00 0.00 0.00 0.06 4.26 -56.18%
P/NAPS 0.44 0.32 0.38 0.43 0.10 0.32 0.41 1.18%

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