[INTEGRA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.19%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,996 89,197 90,183 87,672 92,815 81,931 7,732 49.63%
PBT 47,261 47,182 49,425 43,283 45,295 41,910 7,498 35.87%
Tax -8,429 -5,578 -9,413 -13,353 -21,725 -20,988 -2,655 21.21%
NP 38,832 41,604 40,012 29,930 23,570 20,922 4,843 41.43%
-
NP to SH 33,002 36,082 34,350 26,347 23,570 20,922 4,843 37.65%
-
Tax Rate 17.84% 11.82% 19.05% 30.85% 47.96% 50.08% 35.41% -
Total Cost 48,164 47,593 50,171 57,742 69,245 61,009 2,889 59.76%
-
Net Worth 499,168 469,821 441,958 280,869 255,185 0 50,485 46.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,143 6,019 5,756 - - - - -
Div Payout % 24.68% 16.68% 16.76% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 499,168 469,821 441,958 280,869 255,185 0 50,485 46.45%
NOSH 300,703 301,167 300,652 283,706 268,616 198,921 32,362 44.94%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 44.64% 46.64% 44.37% 34.14% 25.39% 25.54% 62.64% -
ROE 6.61% 7.68% 7.77% 9.38% 9.24% 0.00% 9.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.93 29.62 30.00 30.90 34.55 41.19 23.89 3.23%
EPS 10.97 11.98 11.43 9.29 8.77 10.52 14.96 -5.03%
DPS 2.70 2.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.56 1.47 0.99 0.95 0.00 1.56 1.03%
Adjusted Per Share Value based on latest NOSH - 283,706
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.93 29.66 29.99 29.15 30.86 27.24 2.57 49.64%
EPS 10.97 12.00 11.42 8.76 7.84 6.96 1.61 37.64%
DPS 2.71 2.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 1.6597 1.5621 1.4695 0.9339 0.8485 0.00 0.1679 46.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.64 1.32 0.79 0.63 1.08 1.61 1.04 -
P/RPS 2.21 4.46 2.63 2.04 3.13 3.91 4.35 -10.66%
P/EPS 5.83 11.02 6.91 6.78 12.31 15.31 6.95 -2.88%
EY 17.15 9.08 14.46 14.74 8.12 6.53 14.39 2.96%
DY 4.22 1.52 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.85 0.54 0.64 1.14 0.00 0.67 -8.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 28/11/06 29/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.41 1.40 0.79 0.58 1.05 1.58 0.90 -
P/RPS 1.42 4.73 2.63 1.88 3.04 3.84 3.77 -15.00%
P/EPS 3.74 11.69 6.91 6.25 11.97 15.02 6.01 -7.59%
EY 26.77 8.56 14.46 16.01 8.36 6.66 16.63 8.25%
DY 6.59 1.43 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.90 0.54 0.59 1.11 0.00 0.58 -13.07%

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