[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

ITRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	93,628	102,353	111,212	112,869	104,561	97,417	92,431	0.86%
YoY %	-8.52%	-7.97%	-1.47%	7.95%	7.33%	5.39%	-	-
Horiz. %	101.30%	110.73%	120.32%	122.11%	113.12%	105.39%	100.00%	-
PBT	1,680	2,414	3,301	4,624	4,750	6,481	6,581	-59.72%
YoY %	-30.41%	-26.87%	-28.61%	-2.65%	-26.71%	-1.52%	-	-
Horiz. %	25.53%	36.68%	50.16%	70.26%	72.18%	98.48%	100.00%	-
Tax	-255	-599	-909	-1,314	-2,319	-2,327	-2,359	-77.27%
YoY %	57.43%	34.10%	30.82%	43.34%	0.34%	1.36%	-	-
Horiz. %	10.81%	25.39%	38.53%	55.70%	98.30%	98.64%	100.00%	-
NP	1,425	1,815	2,392	3,310	2,431	4,154	4,222	-51.49%
YoY %	-21.49%	-24.12%	-27.73%	36.16%	-41.48%	-1.61%	-	-
Horiz. %	33.75%	42.99%	56.66%	78.40%	57.58%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,670	1,705	2,060	3,022	2,288	4,019	4,222	-46.08%
YoY %	-2.05%	-17.23%	-31.83%	32.08%	-43.07%	-4.81%	-	-
Horiz. %	39.55%	40.38%	48.79%	71.58%	54.19%	95.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.18%	24.81%	27.54%	28.42%	48.82%	35.90%	35.85%	-
YoY %	-38.81%	-9.91%	-3.10%	-41.79%	35.99%	0.14%	-	-
Horiz. %	42.34%	69.21%	76.82%	79.27%	136.18%	100.14%	100.00%	-
Total Cost	92,203	100,538	108,820	109,559	102,130	93,263	88,209	2.99%
YoY %	-8.29%	-7.61%	-0.67%	7.27%	9.51%	5.73%	-	-
Horiz. %	104.53%	113.98%	123.37%	124.20%	115.78%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,937	58,623	59,787	59,609	59,445	59,427	57,838	3.53%
YoY %	3.95%	-1.95%	0.30%	0.28%	0.03%	2.75%	-	-
Horiz. %	105.36%	101.36%	103.37%	103.06%	102.78%	102.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	2,709	2,709	2,709	2,709	2,711	2,711	2,711	-0.04%
YoY %	0.00%	0.00%	0.00%	-0.07%	0.00%	0.00%	-	-
Horiz. %	99.93%	99.93%	99.93%	99.93%	100.00%	100.00%	100.00%	-
Div Payout %	162.25%	158.92%	131.53%	89.66%	118.51%	67.47%	64.22%	-
YoY %	2.10%	20.82%	46.70%	-24.34%	75.65%	5.06%	-	-
Horiz. %	252.65%	247.46%	204.81%	139.61%	184.54%	105.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	60,937	58,623	59,787	59,609	59,445	59,427	57,838	3.53%
YoY %	3.95%	-1.95%	0.30%	0.28%	0.03%	2.75%	-	-
Horiz. %	105.36%	101.36%	103.37%	103.06%	102.78%	102.75%	100.00%	-
NOSH	93,750	90,190	90,000	90,317	91,666	91,048	90,727	2.20%
YoY %	3.95%	0.21%	-0.35%	-1.47%	0.68%	0.35%	-	-
Horiz. %	103.33%	99.41%	99.20%	99.55%	101.03%	100.35%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	1.52%	1.77%	2.15%	2.93%	2.32%	4.26%	4.57%	-
YoY %	-14.12%	-17.67%	-26.62%	26.29%	-45.54%	-6.78%	-	-
Horiz. %	33.26%	38.73%	47.05%	64.11%	50.77%	93.22%	100.00%	-
ROE	2.74%	2.91%	3.45%	5.07%	3.85%	6.76%	7.30%	-
YoY %	-5.84%	-15.65%	-31.95%	31.69%	-43.05%	-7.40%	-	-
Horiz. %	37.53%	39.86%	47.26%	69.45%	52.74%	92.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	99.87	113.49	123.57	124.97	114.07	106.99	101.88	-1.31%
YoY %	-12.00%	-8.16%	-1.12%	9.56%	6.62%	5.02%	-	-
Horiz. %	98.03%	111.40%	121.29%	122.66%	111.97%	105.02%	100.00%	-
EPS	1.78	1.89	2.29	3.35	2.50	4.41	4.65	-47.24%
YoY %	-5.82%	-17.47%	-31.64%	34.00%	-43.31%	-5.16%	-	-
Horiz. %	38.28%	40.65%	49.25%	72.04%	53.76%	94.84%	100.00%	-
DPS	2.89	3.00	3.00	3.00	3.00	3.00	2.99	-2.24%
YoY %	-3.67%	0.00%	0.00%	0.00%	0.00%	0.33%	-	-
Horiz. %	96.66%	100.33%	100.33%	100.33%	100.33%	100.33%	100.00%	-
NAPS	0.65	0.65	0.6643	0.66	0.6485	0.6527	0.6375	1.30%
YoY %	0.00%	-2.15%	0.65%	1.77%	-0.64%	2.38%	-	-
Horiz. %	101.96%	101.96%	104.20%	103.53%	101.73%	102.38%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 90,317
RPS	13.23	14.47	15.72	15.95	14.78	13.77	13.06	0.86%
YoY %	-8.57%	-7.95%	-1.44%	7.92%	7.33%	5.44%	-	-
Horiz. %	101.30%	110.80%	120.37%	122.13%	113.17%	105.44%	100.00%	-
EPS	0.24	0.24	0.29	0.43	0.32	0.57	0.60	-45.68%
YoY %	0.00%	-17.24%	-32.56%	34.38%	-43.86%	-5.00%	-	-
Horiz. %	40.00%	40.00%	48.33%	71.67%	53.33%	95.00%	100.00%	-
DPS	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.0861	0.0829	0.0845	0.0842	0.084	0.084	0.0817	3.55%
YoY %	3.86%	-1.89%	0.36%	0.24%	0.00%	2.82%	-	-
Horiz. %	105.39%	101.47%	103.43%	103.06%	102.82%	102.82%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	2.44%	2.50%	0.00%	-9.09%	0.00%	-10.20%	-	-
Horiz. %	85.71%	83.67%	81.63%	81.63%	89.80%	89.80%	100.00%	-
P/EPS	23.58	24.86	21.84	14.94	20.03	10.65	10.74	68.84%
YoY %	-5.15%	13.83%	46.18%	-25.41%	88.08%	-0.84%	-	-
Horiz. %	219.55%	231.47%	203.35%	139.11%	186.50%	99.16%	100.00%	-
EY	4.24	4.02	4.58	6.69	4.99	9.39	9.31	-40.77%
YoY %	5.47%	-12.23%	-31.54%	34.07%	-46.86%	0.86%	-	-
Horiz. %	45.54%	43.18%	49.19%	71.86%	53.60%	100.86%	100.00%	-
DY	6.88	6.38	6.00	6.00	6.00	6.38	5.98	9.78%
YoY %	7.84%	6.33%	0.00%	0.00%	-5.96%	6.69%	-	-
Horiz. %	115.05%	106.69%	100.33%	100.33%	100.33%	106.69%	100.00%	-
P/NAPS	0.65	0.72	0.75	0.76	0.77	0.72	0.78	-11.43%
YoY %	-9.72%	-4.00%	-1.32%	-1.30%	6.94%	-7.69%	-	-
Horiz. %	83.33%	92.31%	96.15%	97.44%	98.72%	92.31%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	14.29%	-10.26%	-9.30%	-2.27%	-4.35%	9.52%	-	-
Horiz. %	95.24%	83.33%	92.86%	102.38%	104.76%	109.52%	100.00%	-
P/EPS	22.46	21.16	20.97	16.14	20.03	11.10	9.24	80.68%
YoY %	6.14%	0.91%	29.93%	-19.42%	80.45%	20.13%	-	-
Horiz. %	243.07%	229.00%	226.95%	174.68%	216.77%	120.13%	100.00%	-
EY	4.45	4.73	4.77	6.20	4.99	9.01	10.82	-44.66%
YoY %	-5.92%	-0.84%	-23.06%	24.25%	-44.62%	-16.73%	-	-
Horiz. %	41.13%	43.72%	44.09%	57.30%	46.12%	83.27%	100.00%	-
DY	7.23	7.50	6.25	5.56	6.00	6.12	6.95	2.66%
YoY %	-3.60%	20.00%	12.41%	-7.33%	-1.96%	-11.94%	-	-
Horiz. %	104.03%	107.91%	89.93%	80.00%	86.33%	88.06%	100.00%	-
P/NAPS	0.62	0.62	0.72	0.82	0.77	0.75	0.67	-5.03%
YoY %	0.00%	-13.89%	-12.20%	6.49%	2.67%	11.94%	-	-
Horiz. %	92.54%	92.54%	107.46%	122.39%	114.93%	111.94%	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