[INTEGRA] YoY Cumulative 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- 105.24%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 65,865 66,758 66,650 67,367 66,285 67,840 66,431 -0.14%
PBT 46,046 40,849 39,660 36,091 39,356 40,004 32,296 6.08%
Tax -8,368 -2,753 -8,593 -7,764 -7,767 -8,715 -8,046 0.65%
NP 37,678 38,096 31,067 28,327 31,589 31,289 24,250 7.61%
-
NP to SH 33,195 33,668 26,678 24,161 27,697 27,392 20,667 8.21%
-
Tax Rate 18.17% 6.74% 21.67% 21.51% 19.74% 21.79% 24.91% -
Total Cost 28,187 28,662 35,583 39,040 34,696 36,551 42,181 -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 48,108 9,018 - 8,123 - - - -
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 6.07% 6.26% 5.31% 4.84% 5.90% 6.20% 7.38% -
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 21.91 22.21 22.16 22.39 22.04 22.56 23.50 -1.16%
EPS 11.04 11.20 8.87 8.03 9.21 9.11 7.31 7.10%
DPS 16.00 3.00 0.00 2.70 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 21.90 22.20 22.16 22.40 22.04 22.56 22.09 -0.14%
EPS 11.04 11.19 8.87 8.03 9.21 9.11 6.87 8.22%
DPS 16.00 3.00 0.00 2.70 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 4.98 5.45 3.61 2.86 5.99 3.50 2.68 10.87%
P/EPS 9.87 10.80 9.02 7.97 14.33 8.67 8.62 2.28%
EY 10.13 9.26 11.09 12.55 6.98 11.53 11.60 -2.23%
DY 14.68 2.48 0.00 4.22 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 5.30 7.20 3.56 1.83 6.35 3.50 2.47 13.56%
P/EPS 10.51 14.29 8.91 5.11 15.20 8.67 7.93 4.80%
EY 9.52 7.00 11.23 19.59 6.58 11.53 12.60 -4.56%
DY 13.79 1.87 0.00 6.59 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