[INTEGRA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.11%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 92,742 92,432 89,713 87,204 91,164 90,463 86,996 1.07%
PBT 52,201 60,474 56,179 65,934 52,742 16,063 47,261 1.66%
Tax -8,645 -11,638 -10,866 -10,589 -2,861 -10,726 -8,429 0.42%
NP 43,556 48,836 45,313 55,345 49,881 5,337 38,832 1.93%
-
NP to SH 37,157 42,856 39,613 49,795 44,053 -599 33,002 1.99%
-
Tax Rate 16.56% 19.24% 19.34% 16.06% 5.42% 66.77% 17.84% -
Total Cost 49,186 43,596 44,400 31,859 41,283 85,126 48,164 0.35%
-
Net Worth 627,937 608,303 581,452 547,876 538,021 501,663 499,168 3.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,019 13,547 12,330 48,041 - - 8,143 10.73%
Div Payout % 40.42% 31.61% 31.13% 96.48% - - 24.68% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 627,937 608,303 581,452 547,876 538,021 501,663 499,168 3.89%
NOSH 300,448 301,140 301,270 301,031 300,570 300,397 300,703 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 46.96% 52.83% 50.51% 63.47% 54.72% 5.90% 44.64% -
ROE 5.92% 7.05% 6.81% 9.09% 8.19% -0.12% 6.61% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.87 30.69 29.78 28.97 30.33 30.11 28.93 1.08%
EPS 12.37 14.23 13.15 16.54 14.66 -0.20 10.97 2.02%
DPS 5.00 4.50 4.10 16.00 0.00 0.00 2.70 10.81%
NAPS 2.09 2.02 1.93 1.82 1.79 1.67 1.66 3.91%
Adjusted Per Share Value based on latest NOSH - 301,140
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.84 30.73 29.83 28.99 30.31 30.08 28.93 1.07%
EPS 12.35 14.25 13.17 16.56 14.65 -0.20 10.97 1.99%
DPS 4.99 4.50 4.10 15.97 0.00 0.00 2.71 10.70%
NAPS 2.0878 2.0226 1.9333 1.8216 1.7889 1.668 1.6597 3.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.22 1.96 1.41 1.09 1.21 0.80 0.64 -
P/RPS 7.19 6.39 4.74 3.76 3.99 2.66 2.21 21.71%
P/EPS 17.95 13.77 10.72 6.59 8.26 -401.20 5.83 20.60%
EY 5.57 7.26 9.33 15.18 12.11 -0.25 17.15 -17.08%
DY 2.25 2.30 2.91 14.68 0.00 0.00 4.22 -9.94%
P/NAPS 1.06 0.97 0.73 0.60 0.68 0.48 0.39 18.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 22/11/12 21/11/11 22/11/10 30/11/09 27/11/08 -
Price 2.37 2.11 1.37 1.16 1.60 0.79 0.41 -
P/RPS 7.68 6.87 4.60 4.00 5.28 2.62 1.42 32.47%
P/EPS 19.16 14.83 10.42 7.01 10.92 -396.18 3.74 31.28%
EY 5.22 6.74 9.60 14.26 9.16 -0.25 26.77 -23.84%
DY 2.11 2.13 2.99 13.79 0.00 0.00 6.59 -17.28%
P/NAPS 1.13 1.04 0.71 0.64 0.89 0.47 0.25 28.57%

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