[INTEGRA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.72%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 87,302 88,788 88,097 89,010 86,942 86,088 91,056 -2.77%
PBT 64,658 73,720 60,737 54,465 55,418 53,824 52,759 14.56%
Tax -11,552 -11,124 -4,974 -3,670 -4,278 -12,336 -9,908 10.80%
NP 53,106 62,596 55,763 50,794 51,140 41,488 42,851 15.42%
-
NP to SH 47,124 56,704 50,268 44,890 45,214 35,604 37,063 17.41%
-
Tax Rate 17.87% 15.09% 8.19% 6.74% 7.72% 22.92% 18.78% -
Total Cost 34,196 26,192 32,334 38,216 35,802 44,600 48,205 -20.50%
-
Net Worth 538,645 565,836 553,596 538,086 526,093 520,227 511,268 3.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 96,294 - 9,026 12,024 18,037 - - -
Div Payout % 204.34% - 17.96% 26.79% 39.89% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 538,645 565,836 553,596 538,086 526,093 520,227 511,268 3.54%
NOSH 300,919 300,976 300,867 300,607 300,625 300,709 300,745 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 60.83% 70.50% 63.30% 57.07% 58.82% 48.19% 47.06% -
ROE 8.75% 10.02% 9.08% 8.34% 8.59% 6.84% 7.25% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.01 29.50 29.28 29.61 28.92 28.63 30.28 -2.82%
EPS 15.66 18.84 16.70 14.93 15.04 11.84 12.32 17.39%
DPS 32.00 0.00 3.00 4.00 6.00 0.00 0.00 -
NAPS 1.79 1.88 1.84 1.79 1.75 1.73 1.70 3.50%
Adjusted Per Share Value based on latest NOSH - 300,570
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 29.03 29.52 29.29 29.60 28.91 28.62 30.28 -2.77%
EPS 15.67 18.85 16.71 14.93 15.03 11.84 12.32 17.44%
DPS 32.02 0.00 3.00 4.00 6.00 0.00 0.00 -
NAPS 1.791 1.8814 1.8407 1.7891 1.7492 1.7297 1.6999 3.55%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.49 1.57 1.65 1.21 1.11 0.96 0.90 -
P/RPS 5.14 5.32 5.64 4.09 3.84 3.35 2.97 44.29%
P/EPS 9.51 8.33 9.88 8.10 7.38 8.11 7.30 19.33%
EY 10.51 12.00 10.13 12.34 13.55 12.33 13.69 -16.19%
DY 21.48 0.00 1.82 3.31 5.41 0.00 0.00 -
P/NAPS 0.83 0.84 0.90 0.68 0.63 0.55 0.53 34.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 26/05/11 28/02/11 22/11/10 26/08/10 04/06/10 25/02/10 -
Price 1.25 1.49 1.47 1.60 1.24 1.02 0.96 -
P/RPS 4.31 5.05 5.02 5.40 4.29 3.56 3.17 22.79%
P/EPS 7.98 7.91 8.80 10.71 8.24 8.61 7.79 1.62%
EY 12.53 12.64 11.37 9.33 12.13 11.61 12.84 -1.62%
DY 25.60 0.00 2.04 2.50 4.84 0.00 0.00 -
P/NAPS 0.70 0.79 0.80 0.89 0.71 0.59 0.56 16.08%

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