[INTEGRA] QoQ Cumulative 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- 38.93%
YoY- 1289.44%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,758 43,471 21,522 91,056 66,650 42,591 21,266 114.24%
PBT 40,849 27,709 13,456 52,759 39,660 25,644 11,911 127.24%
Tax -2,753 -2,139 -3,084 -9,908 -8,593 -5,859 -2,699 1.32%
NP 38,096 25,570 10,372 42,851 31,067 19,785 9,212 157.41%
-
NP to SH 33,668 22,607 8,901 37,063 26,678 16,855 7,750 166.00%
-
Tax Rate 6.74% 7.72% 22.92% 18.78% 21.67% 22.85% 22.66% -
Total Cost 28,662 17,901 11,150 48,205 35,583 22,806 12,054 78.05%
-
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 9,018 9,018 - - - - - -
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 6.26% 4.30% 1.71% 7.25% 5.31% 3.44% 1.61% -
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 22.21 14.46 7.16 30.28 22.16 14.15 7.05 114.75%
EPS 11.20 7.52 2.96 12.32 8.87 5.60 2.57 166.56%
DPS 3.00 3.00 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 22.20 14.45 7.16 30.28 22.16 14.16 7.07 114.28%
EPS 11.19 7.52 2.96 12.32 8.87 5.60 2.58 165.71%
DPS 3.00 3.00 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 5.45 7.68 13.41 2.97 3.61 4.73 6.52 -11.25%
P/EPS 10.80 14.76 32.43 7.30 9.02 11.96 17.90 -28.57%
EY 9.26 6.77 3.08 13.69 11.09 8.36 5.59 39.95%
DY 2.48 2.70 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 7.20 8.58 14.25 3.17 3.56 5.44 7.66 -4.04%
P/EPS 14.29 16.49 34.46 7.79 8.91 13.75 21.01 -22.64%
EY 7.00 6.06 2.90 12.84 11.23 7.27 4.76 29.28%
DY 1.87 2.42 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