[INTEGRA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.25%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 90,453 89,510 86,504 88,774 88,574 87,184 86,564 2.97%
PBT 53,338 55,284 53,640 41,717 43,061 43,090 44,620 12.62%
Tax -11,620 -12,122 -11,616 -8,744 -10,728 -10,228 -10,200 9.06%
NP 41,718 43,162 42,024 32,973 32,333 32,862 34,420 13.66%
-
NP to SH 36,522 38,188 37,064 27,625 27,556 28,170 29,700 14.76%
-
Tax Rate 21.79% 21.93% 21.66% 20.96% 24.91% 23.74% 22.86% -
Total Cost 48,734 46,348 44,480 55,801 56,241 54,322 52,144 -4.40%
-
Net Worth 442,000 432,997 430,207 397,617 279,895 276,619 266,179 40.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,680 - - - -
Div Payout % - - - 20.56% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 442,000 432,997 430,207 397,617 279,895 276,619 266,179 40.18%
NOSH 300,680 300,692 300,844 284,012 282,722 282,264 280,188 4.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 46.12% 48.22% 48.58% 37.14% 36.50% 37.69% 39.76% -
ROE 8.26% 8.82% 8.62% 6.95% 9.85% 10.18% 11.16% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.08 29.77 28.75 31.26 31.33 30.89 30.89 -1.75%
EPS 12.15 12.70 12.32 9.73 9.75 9.98 10.60 9.51%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.40 0.99 0.98 0.95 33.74%
Adjusted Per Share Value based on latest NOSH - 287,845
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.07 29.76 28.76 29.52 29.45 28.99 28.78 2.96%
EPS 12.14 12.70 12.32 9.19 9.16 9.37 9.87 14.78%
DPS 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
NAPS 1.4696 1.4397 1.4304 1.322 0.9306 0.9197 0.885 40.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.79 0.71 0.56 0.53 0.63 0.70 0.79 -
P/RPS 2.63 2.39 1.95 1.70 2.01 2.27 2.56 1.81%
P/EPS 6.50 5.59 4.55 5.45 6.46 7.01 7.45 -8.68%
EY 15.38 17.89 22.00 18.35 15.47 14.26 13.42 9.50%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.39 0.38 0.64 0.71 0.83 -24.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.79 0.68 0.68 0.57 0.58 0.68 0.69 -
P/RPS 2.63 2.28 2.36 1.82 1.85 2.20 2.23 11.61%
P/EPS 6.50 5.35 5.52 5.86 5.95 6.81 6.51 -0.10%
EY 15.38 18.68 18.12 17.06 16.80 14.68 15.36 0.08%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.48 0.41 0.59 0.69 0.73 -18.19%

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