[INTEGRA] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 10.24%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 30,598 23,555 23,059 22,065 21,339 24,406 23,813 4.26%
PBT 18,269 13,708 17,125 14,146 19,888 11,893 -23,597 -
Tax -3,797 -860 -2,918 -2,342 -2,221 -108 -2,133 10.08%
NP 14,472 12,848 14,207 11,804 17,667 11,785 -25,730 -
-
NP to SH 12,271 10,732 12,675 10,619 16,600 10,385 -27,277 -
-
Tax Rate 20.78% 6.27% 17.04% 16.56% 11.17% 0.91% - -
Total Cost 16,126 10,707 8,852 10,261 3,672 12,621 49,543 -17.05%
-
Net Worth 640,618 619,964 300,844 559,891 300,848 300,690 469,105 5.32%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 640,618 619,964 300,844 559,891 300,848 300,690 469,105 5.32%
NOSH 300,759 300,953 300,844 301,016 300,848 300,690 300,708 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 47.30% 54.54% 61.61% 53.50% 82.79% 48.29% -108.05% -
ROE 1.92% 1.73% 4.21% 1.90% 5.52% 3.45% -5.81% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.17 7.83 7.66 7.33 7.09 8.12 7.92 4.25%
EPS 4.08 3.57 4.21 3.53 5.51 3.45 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.06 1.00 1.86 1.00 1.00 1.56 5.32%
Adjusted Per Share Value based on latest NOSH - 301,016
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.17 7.83 7.67 7.34 7.10 8.11 7.92 4.25%
EPS 4.08 3.57 4.21 3.53 5.52 3.45 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.0613 1.0003 1.8616 1.0003 0.9998 1.5597 5.32%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.28 2.07 1.39 1.33 1.65 0.90 0.47 -
P/RPS 22.41 26.45 18.13 18.14 23.26 11.09 5.94 24.75%
P/EPS 55.88 58.05 32.99 37.70 29.90 26.06 -5.18 -
EY 1.79 1.72 3.03 2.65 3.34 3.84 -19.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.00 1.39 0.72 1.65 0.90 0.30 23.59%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 21/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.80 2.27 1.27 1.36 1.47 0.96 0.48 -
P/RPS 27.52 29.00 16.57 18.55 20.72 11.83 6.06 28.67%
P/EPS 68.63 63.66 30.14 38.55 26.64 27.80 -5.29 -
EY 1.46 1.57 3.32 2.59 3.75 3.60 -18.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.10 1.27 0.73 1.47 0.96 0.31 27.13%

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