[INGRESS] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 27.77%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 859,227 835,800 830,660 765,656 658,737 688,013 706,280 13.89%
PBT 33,153 34,904 29,936 41,128 27,326 34,786 31,872 2.64%
Tax -3,765 -4,074 -3,382 -5,116 1,979 -1,774 -1,592 77.04%
NP 29,388 30,829 26,554 36,012 29,305 33,012 30,280 -1.96%
-
NP to SH 20,148 23,645 22,034 28,300 22,149 23,234 21,384 -3.87%
-
Tax Rate 11.36% 11.67% 11.30% 12.44% -7.24% 5.10% 4.99% -
Total Cost 829,839 804,970 804,106 729,644 629,432 655,001 676,000 14.57%
-
Net Worth 233,411 226,768 198,348 197,137 179,266 170,665 164,489 26.14%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 33 45 67 135 - - - -
Div Payout % 0.17% 0.19% 0.31% 0.48% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 233,411 226,768 198,348 197,137 179,266 170,665 164,489 26.14%
NOSH 84,407 84,407 84,421 84,427 76,777 76,800 76,810 6.45%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 3.42% 3.69% 3.20% 4.70% 4.45% 4.80% 4.29% -
ROE 8.63% 10.43% 11.11% 14.36% 12.36% 13.61% 13.00% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,017.95 990.20 983.94 906.88 857.99 895.85 919.51 6.98%
EPS 23.87 28.01 26.10 33.52 28.84 30.25 27.84 -9.70%
DPS 0.04 0.05 0.08 0.16 0.00 0.00 0.00 -
NAPS 2.7653 2.6866 2.3495 2.335 2.3349 2.2222 2.1415 18.48%
Adjusted Per Share Value based on latest NOSH - 84,427
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1,018.09 990.33 984.24 907.21 780.53 815.22 836.86 13.89%
EPS 23.87 28.02 26.11 33.53 26.24 27.53 25.34 -3.88%
DPS 0.04 0.05 0.08 0.16 0.00 0.00 0.00 -
NAPS 2.7657 2.687 2.3502 2.3359 2.1241 2.0222 1.949 26.14%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 1.20 1.16 1.40 1.04 0.86 0.78 0.92 -
P/RPS 0.12 0.12 0.14 0.11 0.10 0.09 0.10 12.86%
P/EPS 5.03 4.14 5.36 3.10 2.98 2.58 3.30 32.27%
EY 19.89 24.15 18.64 32.23 33.54 38.79 30.26 -24.30%
DY 0.03 0.05 0.06 0.15 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.60 0.45 0.37 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 18/12/12 26/09/12 27/06/12 20/03/12 20/12/11 27/09/11 -
Price 1.40 1.19 1.17 1.21 0.97 0.70 0.78 -
P/RPS 0.14 0.12 0.12 0.13 0.11 0.08 0.08 44.97%
P/EPS 5.87 4.25 4.48 3.61 3.36 2.31 2.80 63.43%
EY 17.05 23.54 22.31 27.70 29.74 43.22 35.69 -38.75%
DY 0.03 0.04 0.07 0.13 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.52 0.42 0.32 0.36 26.00%

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