[INGRESS] QoQ TTM Result on 31-Jan-2003 [#4]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -25.49%
YoY- -22.72%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 159,779 163,642 165,660 171,651 170,769 170,918 174,891 -5.83%
PBT 19,728 24,283 29,562 33,618 37,419 37,248 38,524 -35.91%
Tax -10,826 -12,374 -13,127 -15,063 -11,527 -11,081 -12,140 -7.33%
NP 8,902 11,909 16,435 18,555 25,892 26,167 26,384 -51.43%
-
NP to SH 8,902 11,909 16,435 21,442 28,779 30,629 30,846 -56.23%
-
Tax Rate 54.88% 50.96% 44.40% 44.81% 30.81% 29.75% 31.51% -
Total Cost 150,877 151,733 149,225 153,096 144,877 144,751 148,507 1.05%
-
Net Worth 165,164 155,935 207,689 128,260 174,090 141,519 134,502 14.62%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 3,206 3,206 3,206 3,206 2,766 2,766 2,766 10.31%
Div Payout % 36.02% 26.93% 19.51% 14.95% 9.61% 9.03% 8.97% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 165,164 155,935 207,689 128,260 174,090 141,519 134,502 14.62%
NOSH 63,997 63,971 84,771 64,130 75,331 64,004 63,969 0.02%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 5.57% 7.28% 9.92% 10.81% 15.16% 15.31% 15.09% -
ROE 5.39% 7.64% 7.91% 16.72% 16.53% 21.64% 22.93% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 249.66 255.81 195.42 267.66 226.69 267.04 273.40 -5.86%
EPS 13.91 18.62 19.39 33.43 38.20 47.85 48.22 -56.24%
DPS 5.01 5.01 3.78 5.00 3.67 4.32 4.32 10.35%
NAPS 2.5808 2.4376 2.45 2.00 2.311 2.2111 2.1026 14.59%
Adjusted Per Share Value based on latest NOSH - 64,130
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 189.32 193.90 196.29 203.39 202.34 202.52 207.23 -5.83%
EPS 10.55 14.11 19.47 25.41 34.10 36.29 36.55 -56.22%
DPS 3.80 3.80 3.80 3.80 3.28 3.28 3.28 10.27%
NAPS 1.957 1.8477 2.4609 1.5197 2.0628 1.6768 1.5937 14.62%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.75 2.49 2.46 2.82 2.73 2.98 2.99 -
P/RPS 1.10 0.97 1.26 1.05 1.20 1.12 1.09 0.60%
P/EPS 19.77 13.38 12.69 8.43 7.15 6.23 6.20 116.18%
EY 5.06 7.48 7.88 11.86 13.99 16.06 16.13 -53.73%
DY 1.82 2.01 1.54 1.77 1.35 1.45 1.44 16.84%
P/NAPS 1.07 1.02 1.00 1.41 1.18 1.35 1.42 -17.15%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 19/09/03 19/06/03 28/03/03 19/12/02 13/09/02 13/06/02 -
Price 2.49 2.58 2.47 2.51 2.53 2.90 2.99 -
P/RPS 1.00 1.01 1.26 0.94 1.12 1.09 1.09 -5.56%
P/EPS 17.90 13.86 12.74 7.51 6.62 6.06 6.20 102.36%
EY 5.59 7.22 7.85 13.32 15.10 16.50 16.13 -50.56%
DY 2.01 1.94 1.53 1.99 1.45 1.49 1.44 24.82%
P/NAPS 0.96 1.06 1.01 1.26 1.09 1.31 1.42 -22.91%

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