[INGRESS] YoY TTM 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- 35.09%
YoY- 1.57%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 769,577 668,755 734,910 634,188 531,138 373,459 355,624 13.71%
PBT 27,414 28,022 31,586 -46,981 12,458 -19,379 15,697 9.72%
Tax 254 1,029 -1,591 413 -1,924 1,078 1,964 -28.86%
NP 27,668 29,051 29,995 -46,568 10,534 -18,301 17,661 7.76%
-
NP to SH 22,457 17,880 17,603 -42,263 4,108 -17,344 11,401 11.94%
-
Tax Rate -0.93% -3.67% 5.04% - 15.44% - -12.51% -
Total Cost 741,909 639,704 704,915 680,756 520,604 391,760 337,963 13.98%
-
Net Worth 226,707 170,630 153,161 117,261 167,649 168,849 176,776 4.22%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 67 - - - - 61 5,378 -51.82%
Div Payout % 0.30% - - - - 0.00% 47.18% -
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 226,707 170,630 153,161 117,261 167,649 168,849 176,776 4.22%
NOSH 84,384 76,784 76,838 77,049 76,499 77,100 77,195 1.49%
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 3.60% 4.34% 4.08% -7.34% 1.98% -4.90% 4.97% -
ROE 9.91% 10.48% 11.49% -36.04% 2.45% -10.27% 6.45% -
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 911.99 870.95 956.44 823.10 694.30 484.38 460.68 12.04%
EPS 26.61 23.29 22.91 -54.85 5.37 -22.50 14.77 10.29%
DPS 0.08 0.00 0.00 0.00 0.00 0.08 7.00 -52.50%
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 911.86 792.40 870.78 751.44 629.34 442.51 421.37 13.71%
EPS 26.61 21.19 20.86 -50.08 4.87 -20.55 13.51 11.94%
DPS 0.08 0.00 0.00 0.00 0.00 0.07 6.37 -51.75%
NAPS 2.6862 2.0218 1.8148 1.3894 1.9865 2.0007 2.0946 4.22%
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 0.13 0.09 0.08 0.09 0.04 0.16 0.21 -7.67%
P/EPS 4.36 3.35 3.49 -1.39 5.21 -3.38 6.64 -6.76%
EY 22.94 29.85 28.64 -72.17 19.18 -29.60 15.07 7.24%
DY 0.07 0.00 0.00 0.00 0.00 0.10 7.14 -53.70%
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 0.13 0.08 0.08 0.08 0.03 0.14 0.20 -6.92%
P/EPS 4.47 3.01 3.27 -1.19 4.28 -3.11 6.36 -5.70%
EY 22.36 33.27 30.55 -84.39 23.35 -32.14 15.71 6.05%
DY 0.07 0.00 0.00 0.00 0.00 0.11 7.45 -54.03%
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