[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 43.72%
YoY- -4.9%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 69,373 46,139 22,486 90,707 67,648 45,310 23,032 108.42%
PBT 43,349 28,667 14,883 59,158 42,033 28,629 13,338 119.25%
Tax -8,720 -5,849 -3,138 -11,442 -8,524 -5,698 -2,880 109.14%
NP 34,629 22,818 11,745 47,716 33,509 22,931 10,458 121.99%
-
NP to SH 30,181 19,882 10,218 41,669 28,994 19,986 9,009 123.72%
-
Tax Rate 20.12% 20.40% 21.08% 19.34% 20.28% 19.90% 21.59% -
Total Cost 34,744 23,321 10,741 42,991 34,139 22,379 12,574 96.78%
-
Net Worth 607,832 598,565 601,058 592,559 580,481 571,888 569,465 4.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,540 13,535 13,523 12,332 12,331 12,340 - -
Div Payout % 44.87% 68.08% 132.35% 29.60% 42.53% 61.75% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 607,832 598,565 601,058 592,559 580,481 571,888 569,465 4.43%
NOSH 300,907 300,786 300,529 300,791 300,767 300,993 301,304 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 49.92% 49.45% 52.23% 52.60% 49.53% 50.61% 45.41% -
ROE 4.97% 3.32% 1.70% 7.03% 4.99% 3.49% 1.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.05 15.34 7.48 30.16 22.49 15.05 7.64 108.65%
EPS 10.03 6.61 3.40 13.85 9.64 6.64 2.99 123.92%
DPS 4.50 4.50 4.50 4.10 4.10 4.10 0.00 -
NAPS 2.02 1.99 2.00 1.97 1.93 1.90 1.89 4.53%
Adjusted Per Share Value based on latest NOSH - 300,844
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.07 15.34 7.48 30.16 22.49 15.07 7.66 108.41%
EPS 10.03 6.61 3.40 13.85 9.64 6.65 3.00 123.42%
DPS 4.50 4.50 4.50 4.10 4.10 4.10 0.00 -
NAPS 2.021 1.9902 1.9985 1.9702 1.9301 1.9015 1.8934 4.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.96 1.56 1.29 1.39 1.41 1.46 1.38 -
P/RPS 8.50 10.17 17.24 4.61 6.27 9.70 18.05 -39.44%
P/EPS 19.54 23.60 37.94 10.03 14.63 21.99 46.15 -43.58%
EY 5.12 4.24 2.64 9.97 6.84 4.55 2.17 77.13%
DY 2.30 2.88 3.49 2.95 2.91 2.81 0.00 -
P/NAPS 0.97 0.78 0.65 0.71 0.73 0.77 0.73 20.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 21/05/13 28/02/13 22/11/12 06/08/12 25/05/12 -
Price 2.11 1.83 1.51 1.27 1.37 1.44 1.24 -
P/RPS 9.15 11.93 20.18 4.21 6.09 9.57 16.22 -31.70%
P/EPS 21.04 27.69 44.41 9.17 14.21 21.69 41.47 -36.36%
EY 4.75 3.61 2.25 10.91 7.04 4.61 2.41 57.13%
DY 2.13 2.46 2.98 3.23 2.99 2.85 0.00 -
P/NAPS 1.04 0.92 0.76 0.64 0.71 0.76 0.66 35.37%

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