[INGRESS] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -6.04%
YoY- 1.8%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 163,642 165,660 171,651 170,769 170,918 174,891 174,575 -4.23%
PBT 24,283 29,562 33,618 37,419 37,248 38,524 37,224 -24.84%
Tax -12,374 -13,127 -15,063 -11,527 -11,081 -12,140 -11,054 7.83%
NP 11,909 16,435 18,555 25,892 26,167 26,384 26,170 -40.92%
-
NP to SH 11,909 16,435 21,442 28,779 30,629 30,846 27,745 -43.18%
-
Tax Rate 50.96% 44.40% 44.81% 30.81% 29.75% 31.51% 29.70% -
Total Cost 151,733 149,225 153,096 144,877 144,751 148,507 148,405 1.49%
-
Net Worth 155,935 207,689 128,260 174,090 141,519 134,502 128,934 13.55%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 3,206 3,206 3,206 2,766 2,766 2,766 2,766 10.37%
Div Payout % 26.93% 19.51% 14.95% 9.61% 9.03% 8.97% 9.97% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 155,935 207,689 128,260 174,090 141,519 134,502 128,934 13.55%
NOSH 63,971 84,771 64,130 75,331 64,004 63,969 64,031 -0.06%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 7.28% 9.92% 10.81% 15.16% 15.31% 15.09% 14.99% -
ROE 7.64% 7.91% 16.72% 16.53% 21.64% 22.93% 21.52% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 255.81 195.42 267.66 226.69 267.04 273.40 272.64 -4.17%
EPS 18.62 19.39 33.43 38.20 47.85 48.22 43.33 -43.14%
DPS 5.01 3.78 5.00 3.67 4.32 4.32 4.32 10.41%
NAPS 2.4376 2.45 2.00 2.311 2.2111 2.1026 2.0136 13.62%
Adjusted Per Share Value based on latest NOSH - 75,331
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 193.90 196.29 203.39 202.34 202.52 207.23 206.85 -4.22%
EPS 14.11 19.47 25.41 34.10 36.29 36.55 32.87 -43.18%
DPS 3.80 3.80 3.80 3.28 3.28 3.28 3.28 10.33%
NAPS 1.8477 2.4609 1.5197 2.0628 1.6768 1.5937 1.5277 13.55%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 2.49 2.46 2.82 2.73 2.98 2.99 2.18 -
P/RPS 0.97 1.26 1.05 1.20 1.12 1.09 0.80 13.74%
P/EPS 13.38 12.69 8.43 7.15 6.23 6.20 5.03 92.32%
EY 7.48 7.88 11.86 13.99 16.06 16.13 19.88 -47.97%
DY 2.01 1.54 1.77 1.35 1.45 1.44 1.98 1.01%
P/NAPS 1.02 1.00 1.41 1.18 1.35 1.42 1.08 -3.74%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 19/09/03 19/06/03 28/03/03 19/12/02 13/09/02 13/06/02 28/03/02 -
Price 2.58 2.47 2.51 2.53 2.90 2.99 2.57 -
P/RPS 1.01 1.26 0.94 1.12 1.09 1.09 0.94 4.91%
P/EPS 13.86 12.74 7.51 6.62 6.06 6.20 5.93 76.39%
EY 7.22 7.85 13.32 15.10 16.50 16.13 16.86 -43.27%
DY 1.94 1.53 1.99 1.45 1.49 1.44 1.68 10.09%
P/NAPS 1.06 1.01 1.26 1.09 1.31 1.42 1.28 -11.84%

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