[INTEGRA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.92%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 88,097 91,056 91,180 88,842 90,752 88,774 89,941 -0.34%
PBT 60,737 52,759 12,493 51,037 47,830 41,717 41,909 6.37%
Tax -4,974 -9,908 -9,896 -8,943 -6,526 -8,744 -18,529 -19.67%
NP 55,763 42,851 2,597 42,094 41,304 32,973 23,380 15.58%
-
NP to SH 50,268 37,063 -3,116 36,538 35,777 27,625 23,380 13.60%
-
Tax Rate 8.19% 18.78% 79.21% 17.52% 13.64% 20.96% 44.21% -
Total Cost 32,334 48,205 88,583 46,748 49,448 55,801 66,561 -11.33%
-
Net Worth 553,596 511,268 477,670 481,146 448,347 397,617 261,258 13.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,026 - 8,162 6,014 - 5,680 - -
Div Payout % 17.96% - 0.00% 16.46% - 20.56% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 553,596 511,268 477,670 481,146 448,347 397,617 261,258 13.32%
NOSH 300,867 300,745 302,323 300,716 300,904 284,012 266,590 2.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 63.30% 47.06% 2.85% 47.38% 45.51% 37.14% 25.99% -
ROE 9.08% 7.25% -0.65% 7.59% 7.98% 6.95% 8.95% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.28 30.28 30.16 29.54 30.16 31.26 33.74 -2.33%
EPS 16.70 12.32 -1.04 12.14 11.89 9.73 8.77 11.32%
DPS 3.00 0.00 2.70 2.00 0.00 2.00 0.00 -
NAPS 1.84 1.70 1.58 1.60 1.49 1.40 0.98 11.06%
Adjusted Per Share Value based on latest NOSH - 300,682
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.29 30.28 30.32 29.54 30.17 29.52 29.90 -0.34%
EPS 16.71 12.32 -1.04 12.15 11.90 9.19 7.77 13.60%
DPS 3.00 0.00 2.71 2.00 0.00 1.89 0.00 -
NAPS 1.8407 1.6999 1.5882 1.5998 1.4907 1.322 0.8687 13.32%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.65 0.90 0.47 1.36 0.89 0.53 1.03 -
P/RPS 5.64 2.97 1.56 4.60 2.95 1.70 3.05 10.78%
P/EPS 9.88 7.30 -45.60 11.19 7.49 5.45 11.74 -2.83%
EY 10.13 13.69 -2.19 8.93 13.36 18.35 8.51 2.94%
DY 1.82 0.00 5.74 1.47 0.00 3.77 0.00 -
P/NAPS 0.90 0.53 0.30 0.85 0.60 0.38 1.05 -2.53%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.47 0.96 0.48 1.17 1.05 0.57 1.01 -
P/RPS 5.02 3.17 1.59 3.96 3.48 1.82 2.99 9.01%
P/EPS 8.80 7.79 -46.57 9.63 8.83 5.86 11.52 -4.38%
EY 11.37 12.84 -2.15 10.38 11.32 17.06 8.68 4.59%
DY 2.04 0.00 5.63 1.71 0.00 3.51 0.00 -
P/NAPS 0.80 0.56 0.30 0.73 0.70 0.41 1.03 -4.12%

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