[INTEGRA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.27%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 82,776 88,842 88,380 86,650 87,468 90,752 90,453 -5.73%
PBT 37,304 51,037 52,474 55,466 53,060 47,830 53,338 -21.19%
Tax -9,288 -8,943 -10,356 -10,292 -10,376 -6,526 -11,620 -13.86%
NP 28,016 42,094 42,118 45,174 42,684 41,304 41,718 -23.29%
-
NP to SH 22,560 36,538 36,929 39,914 37,560 35,777 36,522 -27.44%
-
Tax Rate 24.90% 17.52% 19.74% 18.56% 19.56% 13.64% 21.79% -
Total Cost 54,760 46,748 46,261 41,476 44,784 49,448 48,734 8.07%
-
Net Worth 485,582 481,146 469,134 463,556 457,461 448,347 442,000 6.46%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 32,573 6,014 - - 24,076 - - -
Div Payout % 144.39% 16.46% - - 64.10% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 485,582 481,146 469,134 463,556 457,461 448,347 442,000 6.46%
NOSH 301,604 300,716 300,727 301,010 300,961 300,904 300,680 0.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.85% 47.38% 47.66% 52.13% 48.80% 45.51% 46.12% -
ROE 4.65% 7.59% 7.87% 8.61% 8.21% 7.98% 8.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.45 29.54 29.39 28.79 29.06 30.16 30.08 -5.91%
EPS 7.48 12.14 12.28 13.26 12.48 11.89 12.15 -27.61%
DPS 10.80 2.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.61 1.60 1.56 1.54 1.52 1.49 1.47 6.24%
Adjusted Per Share Value based on latest NOSH - 301,054
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.52 29.54 29.39 28.81 29.08 30.17 30.07 -5.73%
EPS 7.50 12.15 12.28 13.27 12.49 11.90 12.14 -27.44%
DPS 10.83 2.00 0.00 0.00 8.01 0.00 0.00 -
NAPS 1.6145 1.5998 1.5598 1.5413 1.521 1.4907 1.4696 6.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.12 1.36 1.32 1.22 1.10 0.89 0.79 -
P/RPS 4.08 4.60 4.49 4.24 3.78 2.95 2.63 33.97%
P/EPS 14.97 11.19 10.75 9.20 8.81 7.49 6.50 74.30%
EY 6.68 8.93 9.30 10.87 11.35 13.36 15.38 -42.61%
DY 9.64 1.47 0.00 0.00 7.27 0.00 0.00 -
P/NAPS 0.70 0.85 0.85 0.79 0.72 0.60 0.54 18.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 28/11/06 -
Price 1.05 1.17 1.40 1.27 1.19 1.05 0.79 -
P/RPS 3.83 3.96 4.76 4.41 4.09 3.48 2.63 28.44%
P/EPS 14.04 9.63 11.40 9.58 9.54 8.83 6.50 67.01%
EY 7.12 10.38 8.77 10.44 10.49 11.32 15.38 -40.12%
DY 10.29 1.71 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 0.65 0.73 0.90 0.82 0.78 0.70 0.54 13.14%

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