[INTEGRA] QoQ 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- 40.71%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,234 23,653 22,486 23,059 22,338 22,278 23,032 0.58%
PBT 14,682 13,784 14,883 17,125 13,404 15,291 13,338 6.60%
Tax -2,871 -2,711 -3,138 -2,918 -2,826 -2,818 -2,880 -0.20%
NP 11,811 11,073 11,745 14,207 10,578 12,473 10,458 8.44%
-
NP to SH 10,299 9,664 10,218 12,675 9,008 10,977 9,009 9.32%
-
Tax Rate 19.55% 19.67% 21.08% 17.04% 21.08% 18.43% 21.59% -
Total Cost 11,423 12,580 10,741 8,852 11,760 9,805 12,574 -6.19%
-
Net Worth 608,303 599,107 601,058 300,844 581,452 571,405 569,465 4.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 13,547 13,523 - - 12,330 - -
Div Payout % - 140.19% 132.35% - - 112.33% - -
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 608,303 599,107 601,058 300,844 581,452 571,405 569,465 4.49%
NOSH 301,140 301,059 300,529 300,844 301,270 300,739 301,304 -0.03%
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 50.83% 46.81% 52.23% 61.61% 47.35% 55.99% 45.41% -
ROE 1.69% 1.61% 1.70% 4.21% 1.55% 1.92% 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 7.72 7.86 7.48 7.66 7.41 7.41 7.64 0.69%
EPS 3.42 3.21 3.40 4.21 2.99 3.65 2.99 9.36%
DPS 0.00 4.50 4.50 0.00 0.00 4.10 0.00 -
NAPS 2.02 1.99 2.00 1.00 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 7.73 7.86 7.48 7.67 7.43 7.41 7.66 0.60%
EPS 3.42 3.21 3.40 4.21 3.00 3.65 3.00 9.11%
DPS 0.00 4.50 4.50 0.00 0.00 4.10 0.00 -
NAPS 2.0226 1.992 1.9985 1.0003 1.9333 1.8999 1.8934 4.49%
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 25.40 19.86 17.24 18.13 19.02 19.71 18.05 25.54%
P/EPS 57.31 48.60 37.94 32.99 47.16 40.00 46.15 15.51%
EY 1.74 2.06 2.64 3.03 2.12 2.50 2.17 -13.67%
DY 0.00 2.88 3.49 0.00 0.00 2.81 0.00 -
P/NAPS 0.97 0.78 0.65 1.39 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 27.35 23.29 20.18 16.57 18.48 19.44 16.22 41.62%
P/EPS 61.70 57.01 44.41 30.14 45.82 39.45 41.47 30.29%
EY 1.62 1.75 2.25 3.32 2.18 2.53 2.41 -23.24%
DY 0.00 2.46 2.98 0.00 0.00 2.85 0.00 -
P/NAPS 1.04 0.92 0.76 1.27 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