[INTEGRA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
04-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.94%
YoY- 14.85%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 88,097 89,010 86,942 86,088 91,056 88,866 85,182 2.26%
PBT 60,737 54,465 55,418 53,824 52,759 52,880 51,288 11.89%
Tax -4,974 -3,670 -4,278 -12,336 -9,908 -11,457 -11,718 -43.43%
NP 55,763 50,794 51,140 41,488 42,851 41,422 39,570 25.61%
-
NP to SH 50,268 44,890 45,214 35,604 37,063 35,570 33,710 30.42%
-
Tax Rate 8.19% 6.74% 7.72% 22.92% 18.78% 21.67% 22.85% -
Total Cost 32,334 38,216 35,802 44,600 48,205 47,444 45,612 -20.44%
-
Net Worth 553,596 538,086 526,093 520,227 511,268 502,280 490,600 8.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,026 12,024 18,037 - - - - -
Div Payout % 17.96% 26.79% 39.89% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 553,596 538,086 526,093 520,227 511,268 502,280 490,600 8.36%
NOSH 300,867 300,607 300,625 300,709 300,745 300,766 300,982 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 63.30% 57.07% 58.82% 48.19% 47.06% 46.61% 46.45% -
ROE 9.08% 8.34% 8.59% 6.84% 7.25% 7.08% 6.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.28 29.61 28.92 28.63 30.28 29.55 28.30 2.28%
EPS 16.70 14.93 15.04 11.84 12.32 11.83 11.20 30.42%
DPS 3.00 4.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.79 1.75 1.73 1.70 1.67 1.63 8.39%
Adjusted Per Share Value based on latest NOSH - 300,709
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.29 29.60 28.91 28.62 30.28 29.55 28.32 2.26%
EPS 16.71 14.93 15.03 11.84 12.32 11.83 11.21 30.39%
DPS 3.00 4.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.8407 1.7891 1.7492 1.7297 1.6999 1.67 1.6312 8.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.65 1.21 1.11 0.96 0.90 0.80 0.67 -
P/RPS 5.64 4.09 3.84 3.35 2.97 2.71 2.37 77.96%
P/EPS 9.88 8.10 7.38 8.11 7.30 6.76 5.98 39.62%
EY 10.13 12.34 13.55 12.33 13.69 14.78 16.72 -28.33%
DY 1.82 3.31 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 0.63 0.55 0.53 0.48 0.41 68.66%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 26/08/10 04/06/10 25/02/10 30/11/09 26/08/09 -
Price 1.47 1.60 1.24 1.02 0.96 0.79 0.77 -
P/RPS 5.02 5.40 4.29 3.56 3.17 2.67 2.72 50.29%
P/EPS 8.80 10.71 8.24 8.61 7.79 6.68 6.87 17.89%
EY 11.37 9.33 12.13 11.61 12.84 14.97 14.55 -15.12%
DY 2.04 2.50 4.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.71 0.59 0.56 0.47 0.47 42.42%

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