[INTEGRA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.03%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 87,468 90,752 90,453 89,510 86,504 88,774 88,574 -0.83%
PBT 53,060 47,830 53,338 55,284 53,640 41,717 43,061 14.95%
Tax -10,376 -6,526 -11,620 -12,122 -11,616 -8,744 -10,728 -2.20%
NP 42,684 41,304 41,718 43,162 42,024 32,973 32,333 20.36%
-
NP to SH 37,560 35,777 36,522 38,188 37,064 27,625 27,556 22.95%
-
Tax Rate 19.56% 13.64% 21.79% 21.93% 21.66% 20.96% 24.91% -
Total Cost 44,784 49,448 48,734 46,348 44,480 55,801 56,241 -14.10%
-
Net Worth 457,461 448,347 442,000 432,997 430,207 397,617 279,895 38.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 24,076 - - - - 5,680 - -
Div Payout % 64.10% - - - - 20.56% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 457,461 448,347 442,000 432,997 430,207 397,617 279,895 38.79%
NOSH 300,961 300,904 300,680 300,692 300,844 284,012 282,722 4.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 48.80% 45.51% 46.12% 48.22% 48.58% 37.14% 36.50% -
ROE 8.21% 7.98% 8.26% 8.82% 8.62% 6.95% 9.85% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.06 30.16 30.08 29.77 28.75 31.26 31.33 -4.89%
EPS 12.48 11.89 12.15 12.70 12.32 9.73 9.75 17.90%
DPS 8.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.52 1.49 1.47 1.44 1.43 1.40 0.99 33.12%
Adjusted Per Share Value based on latest NOSH - 300,550
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.08 30.17 30.07 29.76 28.76 29.52 29.45 -0.84%
EPS 12.49 11.90 12.14 12.70 12.32 9.19 9.16 22.98%
DPS 8.01 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 1.521 1.4907 1.4696 1.4397 1.4304 1.322 0.9306 38.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.10 0.89 0.79 0.71 0.56 0.53 0.63 -
P/RPS 3.78 2.95 2.63 2.39 1.95 1.70 2.01 52.41%
P/EPS 8.81 7.49 6.50 5.59 4.55 5.45 6.46 23.00%
EY 11.35 13.36 15.38 17.89 22.00 18.35 15.47 -18.66%
DY 7.27 0.00 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.72 0.60 0.54 0.49 0.39 0.38 0.64 8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 -
Price 1.19 1.05 0.79 0.68 0.68 0.57 0.58 -
P/RPS 4.09 3.48 2.63 2.28 2.36 1.82 1.85 69.78%
P/EPS 9.54 8.83 6.50 5.35 5.52 5.86 5.95 37.02%
EY 10.49 11.32 15.38 18.68 18.12 17.06 16.80 -26.96%
DY 6.72 0.00 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.78 0.70 0.54 0.47 0.48 0.41 0.59 20.47%

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