[INTEGRA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.52%
YoY- 5.04%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 87,780 87,669 88,842 89,197 89,322 90,993 90,752 -2.19%
PBT 42,359 47,098 51,037 47,182 47,921 47,685 47,830 -7.78%
Tax -8,367 -8,671 -8,943 -5,578 -5,611 -6,216 -6,526 18.03%
NP 33,992 38,427 42,094 41,604 42,310 41,469 41,304 -12.19%
-
NP to SH 28,353 32,788 36,538 36,082 36,640 35,901 35,777 -14.37%
-
Tax Rate 19.75% 18.41% 17.52% 11.82% 11.71% 13.04% 13.64% -
Total Cost 53,788 49,242 46,748 47,593 47,012 49,524 49,448 5.77%
-
Net Worth 483,947 485,582 481,092 469,821 463,623 457,461 447,818 5.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,143 8,143 6,019 6,019 6,019 6,019 - -
Div Payout % 28.72% 24.84% 16.47% 16.68% 16.43% 16.77% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 483,947 485,582 481,092 469,821 463,623 457,461 447,818 5.31%
NOSH 300,588 301,604 300,682 301,167 301,054 300,961 300,549 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 38.72% 43.83% 47.38% 46.64% 47.37% 45.57% 45.51% -
ROE 5.86% 6.75% 7.59% 7.68% 7.90% 7.85% 7.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.20 29.07 29.55 29.62 29.67 30.23 30.20 -2.22%
EPS 9.43 10.87 12.15 11.98 12.17 11.93 11.90 -14.37%
DPS 2.70 2.70 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.61 1.61 1.60 1.56 1.54 1.52 1.49 5.30%
Adjusted Per Share Value based on latest NOSH - 301,167
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.19 29.15 29.54 29.66 29.70 30.25 30.17 -2.17%
EPS 9.43 10.90 12.15 12.00 12.18 11.94 11.90 -14.37%
DPS 2.71 2.71 2.00 2.00 2.00 2.00 0.00 -
NAPS 1.6091 1.6145 1.5996 1.5621 1.5415 1.521 1.489 5.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.72 1.12 1.36 1.32 1.22 1.10 0.89 -
P/RPS 2.47 3.85 4.60 4.46 4.11 3.64 2.95 -11.17%
P/EPS 7.63 10.30 11.19 11.02 10.02 9.22 7.48 1.33%
EY 13.10 9.71 8.94 9.08 9.98 10.84 13.38 -1.40%
DY 3.75 2.41 1.47 1.52 1.64 1.82 0.00 -
P/NAPS 0.45 0.70 0.85 0.85 0.79 0.72 0.60 -17.46%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 29/02/08 28/11/07 21/08/07 31/05/07 28/02/07 -
Price 0.69 1.05 1.17 1.40 1.27 1.19 1.05 -
P/RPS 2.36 3.61 3.96 4.73 4.28 3.94 3.48 -22.82%
P/EPS 7.32 9.66 9.63 11.69 10.44 9.98 8.82 -11.69%
EY 13.67 10.35 10.39 8.56 9.58 10.02 11.34 13.27%
DY 3.91 2.57 1.71 1.43 1.57 1.68 0.00 -
P/NAPS 0.43 0.65 0.73 0.90 0.82 0.78 0.70 -27.75%

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