[ITRONIC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ITRONIC] INDUSTRONICS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 32.08%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
ITRONIC's Result
ITRONIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 93,628 102,353 111,212 112,869 104,561 97,417 92,431 0.86%
PBT 1,680 2,414 3,301 4,624 4,750 6,481 6,581 -59.72%
Tax -255 -599 -909 -1,314 -2,319 -2,327 -2,359 -77.27%
NP 1,425 1,815 2,392 3,310 2,431 4,154 4,222 -51.49%
-
NP to SH 1,670 1,705 2,060 3,022 2,288 4,019 4,222 -46.08%
-
Tax Rate 15.18% 24.81% 27.54% 28.42% 48.82% 35.90% 35.85% -
Total Cost 92,203 100,538 108,820 109,559 102,130 93,263 88,209 2.99%
-
Net Worth 60,937 58,623 59,787 59,609 59,445 59,427 57,838 3.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,709 2,709 2,709 2,709 2,711 2,711 2,711 -0.04%
Div Payout % 162.25% 158.92% 131.53% 89.66% 118.51% 67.47% 64.22% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,937 58,623 59,787 59,609 59,445 59,427 57,838 3.53%
NOSH 93,750 90,190 90,000 90,317 91,666 91,048 90,727 2.20%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.52% 1.77% 2.15% 2.93% 2.32% 4.26% 4.57% -
ROE 2.74% 2.91% 3.45% 5.07% 3.85% 6.76% 7.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.87 113.49 123.57 124.97 114.07 106.99 101.88 -1.31%
EPS 1.78 1.89 2.29 3.35 2.50 4.41 4.65 -47.24%
DPS 2.89 3.00 3.00 3.00 3.00 3.00 2.99 -2.24%
NAPS 0.65 0.65 0.6643 0.66 0.6485 0.6527 0.6375 1.30%
Adjusted Per Share Value based on latest NOSH - 90,317
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.11 14.34 15.58 15.81 14.64 13.64 12.95 0.82%
EPS 0.23 0.24 0.29 0.42 0.32 0.56 0.59 -46.60%
DPS 0.38 0.38 0.38 0.38 0.38 0.38 0.38 0.00%
NAPS 0.0853 0.0821 0.0837 0.0835 0.0833 0.0832 0.081 3.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.42 0.47 0.50 0.50 0.50 0.47 0.50 -
P/RPS 0.42 0.41 0.40 0.40 0.44 0.44 0.49 -9.75%
P/EPS 23.58 24.86 21.84 14.94 20.03 10.65 10.74 68.84%
EY 4.24 4.02 4.58 6.69 4.99 9.39 9.31 -40.77%
DY 6.88 6.38 6.00 6.00 6.00 6.38 5.98 9.78%
P/NAPS 0.65 0.72 0.75 0.76 0.77 0.72 0.78 -11.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 31/05/06 28/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.40 0.40 0.48 0.54 0.50 0.49 0.43 -
P/RPS 0.40 0.35 0.39 0.43 0.44 0.46 0.42 -3.19%
P/EPS 22.46 21.16 20.97 16.14 20.03 11.10 9.24 80.68%
EY 4.45 4.73 4.77 6.20 4.99 9.01 10.82 -44.66%
DY 7.23 7.50 6.25 5.56 6.00 6.12 6.95 2.66%
P/NAPS 0.62 0.62 0.72 0.82 0.77 0.75 0.67 -5.03%

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