[INTEGRA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.2%
YoY- 1289.44%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,010 86,942 86,088 91,056 88,866 85,182 85,064 3.06%
PBT 54,465 55,418 53,824 52,759 52,880 51,288 47,644 9.32%
Tax -3,670 -4,278 -12,336 -9,908 -11,457 -11,718 -10,796 -51.25%
NP 50,794 51,140 41,488 42,851 41,422 39,570 36,848 23.83%
-
NP to SH 44,890 45,214 35,604 37,063 35,570 33,710 31,000 27.96%
-
Tax Rate 6.74% 7.72% 22.92% 18.78% 21.67% 22.85% 22.66% -
Total Cost 38,216 35,802 44,600 48,205 47,444 45,612 48,216 -14.34%
-
Net Worth 538,086 526,093 520,227 511,268 502,280 490,600 482,490 7.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,024 18,037 - - - - - -
Div Payout % 26.79% 39.89% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 538,086 526,093 520,227 511,268 502,280 490,600 482,490 7.53%
NOSH 300,607 300,625 300,709 300,745 300,766 300,982 301,556 -0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 57.07% 58.82% 48.19% 47.06% 46.61% 46.45% 43.32% -
ROE 8.34% 8.59% 6.84% 7.25% 7.08% 6.87% 6.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.61 28.92 28.63 30.28 29.55 28.30 28.21 3.27%
EPS 14.93 15.04 11.84 12.32 11.83 11.20 10.28 28.21%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.73 1.70 1.67 1.63 1.60 7.76%
Adjusted Per Share Value based on latest NOSH - 300,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.60 28.91 28.62 30.28 29.55 28.32 28.28 3.08%
EPS 14.93 15.03 11.84 12.32 11.83 11.21 10.31 27.96%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7891 1.7492 1.7297 1.6999 1.67 1.6312 1.6042 7.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.21 1.11 0.96 0.90 0.80 0.67 0.46 -
P/RPS 4.09 3.84 3.35 2.97 2.71 2.37 1.63 84.55%
P/EPS 8.10 7.38 8.11 7.30 6.76 5.98 4.47 48.58%
EY 12.34 13.55 12.33 13.69 14.78 16.72 22.35 -32.67%
DY 3.31 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.55 0.53 0.48 0.41 0.29 76.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 04/06/10 25/02/10 30/11/09 26/08/09 28/05/09 -
Price 1.60 1.24 1.02 0.96 0.79 0.77 0.54 -
P/RPS 5.40 4.29 3.56 3.17 2.67 2.72 1.91 99.81%
P/EPS 10.71 8.24 8.61 7.79 6.68 6.87 5.25 60.77%
EY 9.33 12.13 11.61 12.84 14.97 14.55 19.04 -37.81%
DY 2.50 4.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.59 0.56 0.47 0.47 0.34 89.82%

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