[INTEGRA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.26%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 89,322 90,993 90,752 90,183 89,937 88,759 88,774 0.41%
PBT 47,921 47,685 47,830 49,425 47,813 43,972 41,717 9.71%
Tax -5,611 -6,216 -6,526 -9,413 -9,690 -9,098 -8,744 -25.66%
NP 42,310 41,469 41,304 40,012 38,123 34,874 32,973 18.13%
-
NP to SH 36,640 35,901 35,777 34,350 32,634 29,466 27,625 20.77%
-
Tax Rate 11.71% 13.04% 13.64% 19.05% 20.27% 20.69% 20.96% -
Total Cost 47,012 49,524 49,448 50,171 51,814 53,885 55,801 -10.82%
-
Net Worth 463,623 457,461 447,818 441,958 432,792 430,207 402,983 9.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,019 6,019 - 5,756 5,756 5,756 5,756 3.03%
Div Payout % 16.43% 16.77% - 16.76% 17.64% 19.54% 20.84% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 463,623 457,461 447,818 441,958 432,792 430,207 402,983 9.82%
NOSH 301,054 300,961 300,549 300,652 300,550 300,844 287,845 3.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 47.37% 45.57% 45.51% 44.37% 42.39% 39.29% 37.14% -
ROE 7.90% 7.85% 7.99% 7.77% 7.54% 6.85% 6.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.67 30.23 30.20 30.00 29.92 29.50 30.84 -2.55%
EPS 12.17 11.93 11.90 11.43 10.86 9.79 9.60 17.18%
DPS 2.00 2.00 0.00 1.91 1.92 1.91 2.00 0.00%
NAPS 1.54 1.52 1.49 1.47 1.44 1.43 1.40 6.57%
Adjusted Per Share Value based on latest NOSH - 300,652
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.70 30.25 30.17 29.99 29.90 29.51 29.52 0.40%
EPS 12.18 11.94 11.90 11.42 10.85 9.80 9.19 20.71%
DPS 2.00 2.00 0.00 1.91 1.91 1.91 1.91 3.12%
NAPS 1.5415 1.521 1.489 1.4695 1.439 1.4304 1.3399 9.82%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.10 0.89 0.79 0.71 0.56 0.53 -
P/RPS 4.11 3.64 2.95 2.63 2.37 1.90 1.72 79.02%
P/EPS 10.02 9.22 7.48 6.91 6.54 5.72 5.52 48.96%
EY 9.98 10.84 13.38 14.46 15.29 17.49 18.11 -32.85%
DY 1.64 1.82 0.00 2.42 2.70 3.42 3.77 -42.67%
P/NAPS 0.79 0.72 0.60 0.54 0.49 0.39 0.38 63.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 31/05/07 28/02/07 28/11/06 28/08/06 31/05/06 28/02/06 -
Price 1.27 1.19 1.05 0.79 0.68 0.68 0.57 -
P/RPS 4.28 3.94 3.48 2.63 2.27 2.30 1.85 75.19%
P/EPS 10.44 9.98 8.82 6.91 6.26 6.94 5.94 45.78%
EY 9.58 10.02 11.34 14.46 15.97 14.40 16.84 -31.41%
DY 1.57 1.68 0.00 2.42 2.82 2.81 3.51 -41.59%
P/NAPS 0.82 0.78 0.70 0.54 0.47 0.48 0.41 58.94%

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