[INTEGRA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.15%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 91,056 88,252 88,842 90,752 88,774 89,941 88,531 0.46%
PBT 51,553 11,983 51,037 47,830 41,717 41,909 42,386 3.31%
Tax -8,701 -9,386 -8,943 -6,526 -8,744 -18,529 -21,320 -13.86%
NP 42,852 2,597 42,094 41,304 32,973 23,380 21,066 12.55%
-
NP to SH 37,063 -3,116 36,538 35,777 27,625 23,380 21,066 9.86%
-
Tax Rate 16.88% 78.33% 17.52% 13.64% 20.96% 44.21% 50.30% -
Total Cost 48,204 85,655 46,748 49,448 55,801 66,561 67,465 -5.44%
-
Net Worth 300,690 469,105 481,092 447,818 402,983 263,810 210,756 6.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 8,143 6,019 - 5,756 - - -
Div Payout % - 0.00% 16.47% - 20.84% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 300,690 469,105 481,092 447,818 402,983 263,810 210,756 6.09%
NOSH 300,690 300,708 300,682 300,549 287,845 269,194 231,600 4.44%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 47.06% 2.94% 47.38% 45.51% 37.14% 25.99% 23.80% -
ROE 12.33% -0.66% 7.59% 7.99% 6.86% 8.86% 10.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.28 29.35 29.55 30.20 30.84 33.41 38.23 -3.80%
EPS 12.33 -1.04 12.15 11.90 9.60 8.69 9.10 5.18%
DPS 0.00 2.70 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.56 1.60 1.49 1.40 0.98 0.91 1.58%
Adjusted Per Share Value based on latest NOSH - 300,549
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.28 29.34 29.54 30.17 29.52 29.90 29.44 0.46%
EPS 12.32 -1.04 12.15 11.90 9.19 7.77 7.00 9.87%
DPS 0.00 2.71 2.00 0.00 1.91 0.00 0.00 -
NAPS 0.9998 1.5597 1.5996 1.489 1.3399 0.8771 0.7007 6.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.90 0.47 1.36 0.89 0.53 1.03 1.54 -
P/RPS 2.97 1.60 4.60 2.95 1.72 3.08 4.03 -4.95%
P/EPS 7.30 -45.36 11.19 7.48 5.52 11.86 16.93 -13.07%
EY 13.70 -2.20 8.94 13.38 18.11 8.43 5.91 15.02%
DY 0.00 5.74 1.47 0.00 3.77 0.00 0.00 -
P/NAPS 0.90 0.30 0.85 0.60 0.38 1.05 1.69 -9.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.96 0.48 1.17 1.05 0.57 1.01 1.54 -
P/RPS 3.17 1.64 3.96 3.48 1.85 3.02 4.03 -3.91%
P/EPS 7.79 -46.32 9.63 8.82 5.94 11.63 16.93 -12.12%
EY 12.84 -2.16 10.39 11.34 16.84 8.60 5.91 13.79%
DY 0.00 5.63 1.71 0.00 3.51 0.00 0.00 -
P/NAPS 0.96 0.31 0.73 0.70 0.41 1.03 1.69 -8.98%

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