[INTEGRA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.12%
YoY- -21.45%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 92,027 91,536 89,589 88,277 91,936 88,580 87,780 0.79%
PBT 53,464 59,196 56,492 65,357 53,618 18,572 42,359 3.95%
Tax -8,931 -11,593 -10,632 -8,611 -4,981 -10,675 -8,367 1.09%
NP 44,533 47,603 45,860 56,746 48,637 7,897 33,992 4.60%
-
NP to SH 38,082 41,565 40,238 51,223 42,815 1,967 28,353 5.03%
-
Tax Rate 16.70% 19.58% 18.82% 13.18% 9.29% 57.48% 19.75% -
Total Cost 47,494 43,933 43,729 31,531 43,299 80,683 53,788 -2.05%
-
Net Worth 618,807 599,107 571,405 537,458 525,997 489,806 483,947 4.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,019 13,547 12,330 48,041 - - 8,143 10.73%
Div Payout % 39.44% 32.59% 30.64% 93.79% - - 28.72% -
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 618,807 599,107 571,405 537,458 525,997 489,806 483,947 4.18%
NOSH 300,392 301,059 300,739 300,256 300,570 300,495 300,588 -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 48.39% 52.00% 51.19% 64.28% 52.90% 8.92% 38.72% -
ROE 6.15% 6.94% 7.04% 9.53% 8.14% 0.40% 5.86% -
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 30.64 30.40 29.79 29.40 30.59 29.48 29.20 0.80%
EPS 12.68 13.81 13.38 17.06 14.24 0.65 9.43 5.05%
DPS 5.00 4.50 4.10 16.00 0.00 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 - 300,739
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.60 30.43 29.79 29.35 30.57 29.45 29.19 0.78%
EPS 12.66 13.82 13.38 17.03 14.24 0.65 9.43 5.02%
DPS 4.99 4.50 4.10 15.97 0.00 0.00 2.71 10.70%
NAPS 2.0575 1.992 1.8999 1.787 1.7489 1.6286 1.6091 4.18%
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 7.51 5.13 4.90 5.07 3.63 2.27 2.47 20.35%
P/EPS 18.14 11.30 10.91 8.73 7.79 102.35 7.63 15.51%
EY 5.51 8.85 9.16 11.45 12.83 0.98 13.10 -13.43%
DY 2.17 2.88 2.81 10.74 0.00 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 7.34 6.02 4.83 4.25 4.05 2.61 2.36 20.80%
P/EPS 17.75 13.25 10.76 7.33 8.71 117.63 7.32 15.90%
EY 5.63 7.54 9.29 13.65 11.49 0.85 13.67 -13.73%
DY 2.22 2.46 2.85 12.80 0.00 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