[INTEGRA] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 66.21%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 45,238 46,139 45,310 43,651 43,471 42,591 42,263 1.13%
PBT 25,074 28,667 28,629 32,329 27,709 25,644 19,055 4.67%
Tax -5,200 -5,849 -5,698 -5,776 -2,139 -5,859 -4,570 2.17%
NP 19,874 22,818 22,931 26,553 25,570 19,785 14,485 5.41%
-
NP to SH 17,051 19,882 19,986 23,562 22,607 16,855 11,772 6.36%
-
Tax Rate 20.74% 20.40% 19.90% 17.87% 7.72% 22.85% 23.98% -
Total Cost 25,364 23,321 22,379 17,098 17,901 22,806 27,778 -1.50%
-
Net Worth 619,489 598,565 571,888 538,645 526,093 490,600 484,729 4.17%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,036 13,535 12,340 48,147 9,018 - 8,129 10.78%
Div Payout % 88.18% 68.08% 61.75% 204.34% 39.89% - 69.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 619,489 598,565 571,888 538,645 526,093 490,600 484,729 4.17%
NOSH 300,723 300,786 300,993 300,919 300,625 300,982 301,074 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 43.93% 49.45% 50.61% 60.83% 58.82% 46.45% 34.27% -
ROE 2.75% 3.32% 3.49% 4.37% 4.30% 3.44% 2.43% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.04 15.34 15.05 14.51 14.46 14.15 14.04 1.15%
EPS 5.67 6.61 6.64 7.83 7.52 5.60 3.91 6.38%
DPS 5.00 4.50 4.10 16.00 3.00 0.00 2.70 10.81%
NAPS 2.06 1.99 1.90 1.79 1.75 1.63 1.61 4.19%
Adjusted Per Share Value based on latest NOSH - 300,256
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.04 15.34 15.07 14.51 14.45 14.16 14.05 1.14%
EPS 5.67 6.61 6.65 7.83 7.52 5.60 3.91 6.38%
DPS 5.00 4.50 4.10 16.01 3.00 0.00 2.70 10.81%
NAPS 2.0597 1.9902 1.9015 1.791 1.7492 1.6312 1.6117 4.17%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.30 1.56 1.46 1.49 1.11 0.67 0.72 -
P/RPS 15.29 10.17 9.70 10.27 7.68 4.73 5.13 19.95%
P/EPS 40.56 23.60 21.99 19.03 14.76 11.96 18.41 14.06%
EY 2.47 4.24 4.55 5.26 6.77 8.36 5.43 -12.29%
DY 2.17 2.88 2.81 10.74 2.70 0.00 3.75 -8.71%
P/NAPS 1.12 0.78 0.77 0.83 0.63 0.41 0.45 16.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 06/08/12 23/08/11 26/08/10 26/08/09 29/08/08 -
Price 2.25 1.83 1.44 1.25 1.24 0.77 0.69 -
P/RPS 14.96 11.93 9.57 8.62 8.58 5.44 4.92 20.35%
P/EPS 39.68 27.69 21.69 15.96 16.49 13.75 17.65 14.44%
EY 2.52 3.61 4.61 6.26 6.06 7.27 5.67 -12.63%
DY 2.22 2.46 2.85 12.80 2.42 0.00 3.91 -8.99%
P/NAPS 1.09 0.92 0.76 0.70 0.71 0.47 0.43 16.76%

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