[INTEGRA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.56%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 69,187 45,238 22,459 92,928 69,373 46,139 22,486 111.40%
PBT 38,493 25,074 13,414 57,057 43,349 28,667 14,883 88.31%
Tax -7,785 -5,200 -2,573 -9,580 -8,720 -5,849 -3,138 83.15%
NP 30,708 19,874 10,841 47,477 34,629 22,818 11,745 89.67%
-
NP to SH 26,425 17,051 9,391 40,913 30,181 19,882 10,218 88.29%
-
Tax Rate 20.22% 20.74% 19.18% 16.79% 20.12% 20.40% 21.08% -
Total Cost 38,479 25,364 11,618 45,451 34,744 23,321 10,741 133.94%
-
Net Worth 629,023 619,489 629,076 619,442 607,832 598,565 601,058 3.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 15,048 15,036 - 13,531 13,540 13,535 13,523 7.37%
Div Payout % 56.95% 88.18% - 33.07% 44.87% 68.08% 132.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 629,023 619,489 629,076 619,442 607,832 598,565 601,058 3.07%
NOSH 300,968 300,723 300,993 300,700 300,907 300,786 300,529 0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 44.38% 43.93% 48.27% 51.09% 49.92% 49.45% 52.23% -
ROE 4.20% 2.75% 1.49% 6.60% 4.97% 3.32% 1.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.99 15.04 7.46 30.90 23.05 15.34 7.48 111.24%
EPS 8.78 5.67 3.12 13.60 10.03 6.61 3.40 88.11%
DPS 5.00 5.00 0.00 4.50 4.50 4.50 4.50 7.26%
NAPS 2.09 2.06 2.09 2.06 2.02 1.99 2.00 2.97%
Adjusted Per Share Value based on latest NOSH - 300,953
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.00 15.04 7.47 30.90 23.07 15.34 7.48 111.31%
EPS 8.79 5.67 3.12 13.60 10.03 6.61 3.40 88.25%
DPS 5.00 5.00 0.00 4.50 4.50 4.50 4.50 7.26%
NAPS 2.0914 2.0597 2.0916 2.0596 2.021 1.9902 1.9985 3.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.22 2.30 2.10 2.07 1.96 1.56 1.29 -
P/RPS 9.66 15.29 28.14 6.70 8.50 10.17 17.24 -32.00%
P/EPS 25.28 40.56 67.31 15.21 19.54 23.60 37.94 -23.69%
EY 3.95 2.47 1.49 6.57 5.12 4.24 2.64 30.78%
DY 2.25 2.17 0.00 2.17 2.30 2.88 3.49 -25.35%
P/NAPS 1.06 1.12 1.00 1.00 0.97 0.78 0.65 38.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 26/05/14 21/02/14 22/11/13 28/08/13 21/05/13 -
Price 2.37 2.25 2.20 2.27 2.11 1.83 1.51 -
P/RPS 10.31 14.96 29.48 7.35 9.15 11.93 20.18 -36.06%
P/EPS 26.99 39.68 70.51 16.68 21.04 27.69 44.41 -28.22%
EY 3.70 2.52 1.42 5.99 4.75 3.61 2.25 39.27%
DY 2.11 2.22 0.00 1.98 2.13 2.46 2.98 -20.54%
P/NAPS 1.13 1.09 1.05 1.10 1.04 0.92 0.76 30.23%

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