[INTEGRA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.9%
YoY- 10.95%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 92,901 90,161 88,765 88,772 91,312 88,824 87,669 0.97%
PBT 55,588 60,703 55,100 65,711 53,098 14,568 47,098 2.79%
Tax -9,015 -11,700 -10,809 -4,671 -9,086 -9,763 -8,671 0.65%
NP 46,573 49,003 44,291 61,040 44,012 4,805 38,427 3.25%
-
NP to SH 40,086 42,878 38,647 55,543 38,214 -1,006 32,788 3.40%
-
Tax Rate 16.22% 19.27% 19.62% 7.11% 17.11% 67.02% 18.41% -
Total Cost 46,328 41,158 44,474 27,732 47,300 84,019 49,242 -1.01%
-
Net Worth 629,076 601,058 569,465 565,836 520,227 482,490 485,582 4.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 13,547 12,330 48,041 - - - 8,143 8.84%
Div Payout % 33.80% 28.76% 124.31% - - - 24.84% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 629,076 601,058 569,465 565,836 520,227 482,490 485,582 4.40%
NOSH 300,993 300,529 301,304 300,976 300,709 301,556 301,604 -0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 50.13% 54.35% 49.90% 68.76% 48.20% 5.41% 43.83% -
ROE 6.37% 7.13% 6.79% 9.82% 7.35% -0.21% 6.75% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.86 30.00 29.46 29.49 30.37 29.46 29.07 1.00%
EPS 13.32 14.27 12.83 18.45 12.71 -0.33 10.87 3.44%
DPS 4.50 4.10 16.00 0.00 0.00 0.00 2.70 8.88%
NAPS 2.09 2.00 1.89 1.88 1.73 1.60 1.61 4.44%
Adjusted Per Share Value based on latest NOSH - 300,529
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.89 29.98 29.51 29.52 30.36 29.53 29.15 0.97%
EPS 13.33 14.26 12.85 18.47 12.71 -0.33 10.90 3.40%
DPS 4.50 4.10 15.97 0.00 0.00 0.00 2.71 8.81%
NAPS 2.0916 1.9985 1.8934 1.8814 1.7297 1.6042 1.6145 4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.10 1.29 1.38 1.57 0.96 0.46 1.12 -
P/RPS 6.80 4.30 4.68 5.32 3.16 1.56 3.85 9.94%
P/EPS 15.77 9.04 10.76 8.51 7.55 -137.89 10.30 7.35%
EY 6.34 11.06 9.29 11.75 13.24 -0.73 9.71 -6.85%
DY 2.14 3.18 11.59 0.00 0.00 0.00 2.41 -1.95%
P/NAPS 1.00 0.65 0.73 0.84 0.55 0.29 0.70 6.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 21/05/13 25/05/12 26/05/11 04/06/10 28/05/09 27/05/08 -
Price 2.20 1.51 1.24 1.49 1.02 0.54 1.05 -
P/RPS 7.13 5.03 4.21 5.05 3.36 1.83 3.61 12.00%
P/EPS 16.52 10.58 9.67 8.07 8.03 -161.87 9.66 9.35%
EY 6.05 9.45 10.34 12.39 12.46 -0.62 10.35 -8.55%
DY 2.05 2.72 12.90 0.00 0.00 0.00 2.57 -3.69%
P/NAPS 1.05 0.76 0.66 0.79 0.59 0.34 0.65 8.31%

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