[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.36%
YoY- 32.54%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 86,650 87,468 90,752 90,453 89,510 86,504 88,774 -1.60%
PBT 55,466 53,060 47,830 53,338 55,284 53,640 41,717 20.97%
Tax -10,292 -10,376 -6,526 -11,620 -12,122 -11,616 -8,744 11.51%
NP 45,174 42,684 41,304 41,718 43,162 42,024 32,973 23.42%
-
NP to SH 39,914 37,560 35,777 36,522 38,188 37,064 27,625 27.89%
-
Tax Rate 18.56% 19.56% 13.64% 21.79% 21.93% 21.66% 20.96% -
Total Cost 41,476 44,784 49,448 48,734 46,348 44,480 55,801 -17.98%
-
Net Worth 463,556 457,461 448,347 442,000 432,997 430,207 397,617 10.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 24,076 - - - - 5,680 -
Div Payout % - 64.10% - - - - 20.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 463,556 457,461 448,347 442,000 432,997 430,207 397,617 10.80%
NOSH 301,010 300,961 300,904 300,680 300,692 300,844 284,012 3.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 52.13% 48.80% 45.51% 46.12% 48.22% 48.58% 37.14% -
ROE 8.61% 8.21% 7.98% 8.26% 8.82% 8.62% 6.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.79 29.06 30.16 30.08 29.77 28.75 31.26 -5.35%
EPS 13.26 12.48 11.89 12.15 12.70 12.32 9.73 22.98%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.54 1.52 1.49 1.47 1.44 1.43 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 300,652
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.81 29.08 30.17 30.07 29.76 28.76 29.52 -1.61%
EPS 13.27 12.49 11.90 12.14 12.70 12.32 9.19 27.83%
DPS 0.00 8.01 0.00 0.00 0.00 0.00 1.89 -
NAPS 1.5413 1.521 1.4907 1.4696 1.4397 1.4304 1.322 10.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.10 0.89 0.79 0.71 0.56 0.53 -
P/RPS 4.24 3.78 2.95 2.63 2.39 1.95 1.70 84.22%
P/EPS 9.20 8.81 7.49 6.50 5.59 4.55 5.45 41.90%
EY 10.87 11.35 13.36 15.38 17.89 22.00 18.35 -29.53%
DY 0.00 7.27 0.00 0.00 0.00 0.00 3.77 -
P/NAPS 0.79 0.72 0.60 0.54 0.49 0.39 0.38 63.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 -
Price 1.27 1.19 1.05 0.79 0.68 0.68 0.57 -
P/RPS 4.41 4.09 3.48 2.63 2.28 2.36 1.82 80.69%
P/EPS 9.58 9.54 8.83 6.50 5.35 5.52 5.86 38.90%
EY 10.44 10.49 11.32 15.38 18.68 18.12 17.06 -27.98%
DY 0.00 6.72 0.00 0.00 0.00 0.00 3.51 -
P/NAPS 0.82 0.78 0.70 0.54 0.47 0.48 0.41 58.94%

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