[INGRESS] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
13-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -0.7%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 165,660 171,651 170,769 170,918 174,891 174,575 184,674 -7.00%
PBT 29,562 33,618 37,419 37,248 38,524 37,224 38,740 -16.53%
Tax -13,127 -15,063 -11,527 -11,081 -12,140 -11,054 -12,045 5.91%
NP 16,435 18,555 25,892 26,167 26,384 26,170 26,695 -27.69%
-
NP to SH 16,435 21,442 28,779 30,629 30,846 27,745 28,270 -30.41%
-
Tax Rate 44.40% 44.81% 30.81% 29.75% 31.51% 29.70% 31.09% -
Total Cost 149,225 153,096 144,877 144,751 148,507 148,405 157,979 -3.73%
-
Net Worth 207,689 128,260 174,090 141,519 134,502 128,934 125,297 40.19%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 3,206 3,206 2,766 2,766 2,766 2,766 2,343 23.32%
Div Payout % 19.51% 14.95% 9.61% 9.03% 8.97% 9.97% 8.29% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 207,689 128,260 174,090 141,519 134,502 128,934 125,297 40.19%
NOSH 84,771 64,130 75,331 64,004 63,969 64,031 63,989 20.68%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.92% 10.81% 15.16% 15.31% 15.09% 14.99% 14.46% -
ROE 7.91% 16.72% 16.53% 21.64% 22.93% 21.52% 22.56% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 195.42 267.66 226.69 267.04 273.40 272.64 288.60 -22.94%
EPS 19.39 33.43 38.20 47.85 48.22 43.33 44.18 -42.33%
DPS 3.78 5.00 3.67 4.32 4.32 4.32 3.66 2.18%
NAPS 2.45 2.00 2.311 2.2111 2.1026 2.0136 1.9581 16.16%
Adjusted Per Share Value based on latest NOSH - 64,004
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 196.29 203.39 202.34 202.52 207.23 206.85 218.82 -7.00%
EPS 19.47 25.41 34.10 36.29 36.55 32.87 33.50 -30.42%
DPS 3.80 3.80 3.28 3.28 3.28 3.28 2.78 23.23%
NAPS 2.4609 1.5197 2.0628 1.6768 1.5937 1.5277 1.4846 40.19%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 2.46 2.82 2.73 2.98 2.99 2.18 1.63 -
P/RPS 1.26 1.05 1.20 1.12 1.09 0.80 0.56 71.96%
P/EPS 12.69 8.43 7.15 6.23 6.20 5.03 3.69 128.35%
EY 7.88 11.86 13.99 16.06 16.13 19.88 27.10 -56.20%
DY 1.54 1.77 1.35 1.45 1.44 1.98 2.25 -22.38%
P/NAPS 1.00 1.41 1.18 1.35 1.42 1.08 0.83 13.26%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 19/06/03 28/03/03 19/12/02 13/09/02 13/06/02 28/03/02 09/01/02 -
Price 2.47 2.51 2.53 2.90 2.99 2.57 2.39 -
P/RPS 1.26 0.94 1.12 1.09 1.09 0.94 0.83 32.18%
P/EPS 12.74 7.51 6.62 6.06 6.20 5.93 5.41 77.28%
EY 7.85 13.32 15.10 16.50 16.13 16.86 18.49 -43.60%
DY 1.53 1.99 1.45 1.49 1.44 1.68 1.53 0.00%
P/NAPS 1.01 1.26 1.09 1.31 1.42 1.28 1.22 -11.86%

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