[INTEGRA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 121.84%
YoY- -15.18%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 22,486 90,707 67,648 45,310 23,032 87,930 65,865 -51.12%
PBT 14,883 59,158 42,033 28,629 13,338 60,192 46,046 -52.87%
Tax -3,138 -11,442 -8,524 -5,698 -2,880 -10,710 -8,368 -47.96%
NP 11,745 47,716 33,509 22,931 10,458 49,482 37,678 -53.99%
-
NP to SH 10,218 41,669 28,994 19,986 9,009 43,814 33,195 -54.37%
-
Tax Rate 21.08% 19.34% 20.28% 19.90% 21.59% 17.79% 18.17% -
Total Cost 10,741 42,991 34,139 22,379 12,574 38,448 28,187 -47.40%
-
Net Worth 601,058 592,559 580,481 571,888 569,465 559,416 547,236 6.44%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 13,523 12,332 12,331 12,340 - 48,121 48,108 -57.05%
Div Payout % 132.35% 29.60% 42.53% 61.75% - 109.83% 144.93% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 601,058 592,559 580,481 571,888 569,465 559,416 547,236 6.44%
NOSH 300,529 300,791 300,767 300,993 301,304 300,761 300,679 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 52.23% 52.60% 49.53% 50.61% 45.41% 56.27% 57.20% -
ROE 1.70% 7.03% 4.99% 3.49% 1.58% 7.83% 6.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.48 30.16 22.49 15.05 7.64 29.24 21.91 -51.12%
EPS 3.40 13.85 9.64 6.64 2.99 14.57 11.04 -54.36%
DPS 4.50 4.10 4.10 4.10 0.00 16.00 16.00 -57.04%
NAPS 2.00 1.97 1.93 1.90 1.89 1.86 1.82 6.48%
Adjusted Per Share Value based on latest NOSH - 300,739
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.48 30.16 22.49 15.07 7.66 29.24 21.90 -51.10%
EPS 3.40 13.85 9.64 6.65 3.00 14.57 11.04 -54.36%
DPS 4.50 4.10 4.10 4.10 0.00 16.00 16.00 -57.04%
NAPS 1.9985 1.9702 1.9301 1.9015 1.8934 1.86 1.8195 6.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.29 1.39 1.41 1.46 1.38 1.33 1.09 -
P/RPS 17.24 4.61 6.27 9.70 18.05 4.55 4.98 128.67%
P/EPS 37.94 10.03 14.63 21.99 46.15 9.13 9.87 145.18%
EY 2.64 9.97 6.84 4.55 2.17 10.95 10.13 -59.16%
DY 3.49 2.95 2.91 2.81 0.00 12.03 14.68 -61.58%
P/NAPS 0.65 0.71 0.73 0.77 0.73 0.72 0.60 5.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 28/02/13 22/11/12 06/08/12 25/05/12 28/02/12 21/11/11 -
Price 1.51 1.27 1.37 1.44 1.24 1.36 1.16 -
P/RPS 20.18 4.21 6.09 9.57 16.22 4.65 5.30 143.63%
P/EPS 44.41 9.17 14.21 21.69 41.47 9.34 10.51 161.13%
EY 2.25 10.91 7.04 4.61 2.41 10.71 9.52 -61.74%
DY 2.98 3.23 2.99 2.85 0.00 11.76 13.79 -63.95%
P/NAPS 0.76 0.64 0.71 0.76 0.66 0.73 0.64 12.12%

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