[ITRONIC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock

[ITRONIC] INDUSTRONICS BHD

Announcement Date

26-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 195.2%

YoY- 463.91%

Quarter Report

ITRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	97,417	92,431	82,738	84,905	83,781	77,855	86,485	8.26%
YoY %	5.39%	11.72%	-2.55%	1.34%	7.61%	-9.98%	-	-
Horiz. %	112.64%	106.88%	95.67%	98.17%	96.87%	90.02%	100.00%	-
PBT	6,481	6,581	4,316	4,941	3,102	4,771	7,548	-9.66%
YoY %	-1.52%	52.48%	-12.65%	59.28%	-34.98%	-36.79%	-	-
Horiz. %	85.86%	87.19%	57.18%	65.46%	41.10%	63.21%	100.00%	-
Tax	-2,327	-2,359	-1,872	-2,299	-2,207	-2,897	-3,353	-21.63%
YoY %	1.36%	-26.01%	18.57%	-4.17%	23.82%	13.60%	-	-
Horiz. %	69.40%	70.35%	55.83%	68.57%	65.82%	86.40%	100.00%	-
NP	4,154	4,222	2,444	2,642	895	1,874	4,195	-0.65%
YoY %	-1.61%	72.75%	-7.49%	195.20%	-52.24%	-55.33%	-	-
Horiz. %	99.02%	100.64%	58.26%	62.98%	21.33%	44.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,019	4,222	2,444	2,642	895	1,874	4,195	-2.81%
YoY %	-4.81%	72.75%	-7.49%	195.20%	-52.24%	-55.33%	-	-
Horiz. %	95.80%	100.64%	58.26%	62.98%	21.33%	44.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.90%	35.85%	43.37%	46.53%	71.15%	60.72%	44.42%	-
YoY %	0.14%	-17.34%	-6.79%	-34.60%	17.18%	36.70%	-	-
Horiz. %	80.82%	80.71%	97.64%	104.75%	160.18%	136.70%	100.00%	-
Total Cost	93,263	88,209	80,294	82,263	82,886	75,981	82,290	8.71%
YoY %	5.73%	9.86%	-2.39%	-0.75%	9.09%	-7.67%	-	-
Horiz. %	113.33%	107.19%	97.57%	99.97%	100.72%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,427	57,838	65,980	57,143	45,468	55,620	45,314	19.83%
YoY %	2.75%	-12.34%	15.46%	25.68%	-18.25%	22.74%	-	-
Horiz. %	131.14%	127.64%	145.61%	126.10%	100.34%	122.74%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	2,711	2,711	2,711	2,265	2,265	2,265	2,265	12.74%
YoY %	0.00%	0.00%	19.69%	0.00%	0.00%	0.00%	-	-
Horiz. %	119.69%	119.69%	119.69%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	67.47%	64.22%	110.95%	85.76%	253.15%	120.90%	54.01%	-
YoY %	5.06%	-42.12%	29.37%	-66.12%	109.39%	123.85%	-	-
Horiz. %	124.92%	118.90%	205.42%	158.79%	468.71%	223.85%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	59,427	57,838	65,980	57,143	45,468	55,620	45,314	19.83%
YoY %	2.75%	-12.34%	15.46%	25.68%	-18.25%	22.74%	-	-
Horiz. %	131.14%	127.64%	145.61%	126.10%	100.34%	122.74%	100.00%	-
NOSH	91,048	90,727	90,384	91,138	45,468	45,348	45,314	59.29%
YoY %	0.35%	0.38%	-0.83%	100.44%	0.26%	0.08%	-	-
Horiz. %	200.93%	200.22%	199.46%	201.13%	100.34%	100.08%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	4.26%	4.57%	2.95%	3.11%	1.07%	2.41%	4.85%	-
YoY %	-6.78%	54.92%	-5.14%	190.65%	-55.60%	-50.31%	-	-
Horiz. %	87.84%	94.23%	60.82%	64.12%	22.06%	49.69%	100.00%	-
ROE	6.76%	7.30%	3.70%	4.62%	1.97%	3.37%	9.26%	-
YoY %	-7.40%	97.30%	-19.91%	134.52%	-41.54%	-63.61%	-	-
Horiz. %	73.00%	78.83%	39.96%	49.89%	21.27%	36.39%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	106.99	101.88	91.54	93.16	184.26	171.68	190.86	-32.03%
YoY %	5.02%	11.30%	-1.74%	-49.44%	7.33%	-10.05%	-	-
Horiz. %	56.06%	53.38%	47.96%	48.81%	96.54%	89.95%	100.00%	-
EPS	4.41	4.65	2.70	2.90	1.97	4.13	9.26	-39.04%
YoY %	-5.16%	72.22%	-6.90%	47.21%	-52.30%	-55.40%	-	-
Horiz. %	47.62%	50.22%	29.16%	31.32%	21.27%	44.60%	100.00%	-
DPS	3.00	2.99	3.00	2.49	5.00	5.00	5.00	-28.88%
YoY %	0.33%	-0.33%	20.48%	-50.20%	0.00%	0.00%	-	-
Horiz. %	60.00%	59.80%	60.00%	49.80%	100.00%	100.00%	100.00%	-
NAPS	0.6527	0.6375	0.73	0.627	1.00	1.2265	1.00	-24.77%
YoY %	2.38%	-12.67%	16.43%	-37.30%	-18.47%	22.65%	-	-
Horiz. %	65.27%	63.75%	73.00%	62.70%	100.00%	122.65%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 91,138
RPS	13.64	12.95	11.59	11.89	11.73	10.90	12.11	8.26%
YoY %	5.33%	11.73%	-2.52%	1.36%	7.61%	-9.99%	-	-
Horiz. %	112.63%	106.94%	95.71%	98.18%	96.86%	90.01%	100.00%	-
EPS	0.56	0.59	0.34	0.37	0.13	0.26	0.59	-3.42%
YoY %	-5.08%	73.53%	-8.11%	184.62%	-50.00%	-55.93%	-	-
Horiz. %	94.92%	100.00%	57.63%	62.71%	22.03%	44.07%	100.00%	-
DPS	0.38	0.38	0.38	0.32	0.32	0.32	0.32	12.15%
YoY %	0.00%	0.00%	18.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	118.75%	118.75%	118.75%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.0832	0.081	0.0924	0.08	0.0637	0.0779	0.0635	19.75%
YoY %	2.72%	-12.34%	15.50%	25.59%	-18.23%	22.68%	-	-
Horiz. %	131.02%	127.56%	145.51%	125.98%	100.31%	122.68%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	0.47	0.50	0.58	0.58	1.28	1.49	1.49	-
P/RPS	0.44	0.49	0.63	0.62	0.69	0.87	0.78	-31.75%
YoY %	-10.20%	-22.22%	1.61%	-10.14%	-20.69%	11.54%	-	-
Horiz. %	56.41%	62.82%	80.77%	79.49%	88.46%	111.54%	100.00%	-
P/EPS	10.65	10.74	21.45	20.01	65.03	36.06	16.09	-24.06%
YoY %	-0.84%	-49.93%	7.20%	-69.23%	80.34%	124.11%	-	-
Horiz. %	66.19%	66.75%	133.31%	124.36%	404.16%	224.11%	100.00%	-
EY	9.39	9.31	4.66	5.00	1.54	2.77	6.21	31.77%
YoY %	0.86%	99.79%	-6.80%	224.68%	-44.40%	-55.39%	-	-
Horiz. %	151.21%	149.92%	75.04%	80.52%	24.80%	44.61%	100.00%	-
DY	6.38	5.98	5.17	4.29	3.91	3.36	3.36	53.39%
YoY %	6.69%	15.67%	20.51%	9.72%	16.37%	0.00%	-	-
Horiz. %	189.88%	177.98%	153.87%	127.68%	116.37%	100.00%	100.00%	-
P/NAPS	0.72	0.78	0.79	0.93	1.28	1.21	1.49	-38.44%
YoY %	-7.69%	-1.27%	-15.05%	-27.34%	5.79%	-18.79%	-	-
Horiz. %	48.32%	52.35%	53.02%	62.42%	85.91%	81.21%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	29/08/05	27/05/05	23/02/05	26/11/04	27/08/04	28/05/04	27/02/04	-
Price	0.49	0.43	0.53	0.55	0.60	1.30	1.57	-
P/RPS	0.46	0.42	0.58	0.59	0.33	0.76	0.82	-32.00%
YoY %	9.52%	-27.59%	-1.69%	78.79%	-56.58%	-7.32%	-	-
Horiz. %	56.10%	51.22%	70.73%	71.95%	40.24%	92.68%	100.00%	-
P/EPS	11.10	9.24	19.60	18.97	30.48	31.46	16.96	-24.63%
YoY %	20.13%	-52.86%	3.32%	-37.76%	-3.12%	85.50%	-	-
Horiz. %	65.45%	54.48%	115.57%	111.85%	179.72%	185.50%	100.00%	-
EY	9.01	10.82	5.10	5.27	3.28	3.18	5.90	32.64%
YoY %	-16.73%	112.16%	-3.23%	60.67%	3.14%	-46.10%	-	-
Horiz. %	152.71%	183.39%	86.44%	89.32%	55.59%	53.90%	100.00%	-
DY	6.12	6.95	5.66	4.52	8.33	3.85	3.18	54.78%
YoY %	-11.94%	22.79%	25.22%	-45.74%	116.36%	21.07%	-	-
Horiz. %	192.45%	218.55%	177.99%	142.14%	261.95%	121.07%	100.00%	-
P/NAPS	0.75	0.67	0.73	0.88	0.60	1.06	1.57	-38.91%
YoY %	11.94%	-8.22%	-17.05%	46.67%	-43.40%	-32.48%	-	-
Horiz. %	47.77%	42.68%	46.50%	56.05%	38.22%	67.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos