[INGRESS] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[INGRESS] INGRESS CORPORATION BHD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 7.31%
YoY- 1.77%
Quarter Report
Latest QR
Upcoming QR
INGRESS's Result
INGRESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 835,800 688,013 762,793 650,444 564,222 387,861 368,282 14.62%
PBT 34,904 34,786 36,174 20,161 26,182 -9,350 18,116 11.53%
Tax -4,074 -1,774 -4,842 -4,097 -5,713 2,684 -3,925 0.62%
NP 30,829 33,012 31,332 16,064 20,469 -6,666 14,190 13.79%
-
NP to SH 23,645 23,234 20,040 10,984 12,884 -7,721 7,589 20.83%
-
Tax Rate 11.67% 5.10% 13.39% 20.32% 21.82% - 21.67% -
Total Cost 804,970 655,001 731,461 634,380 543,753 394,527 354,092 14.65%
-
Net Worth 226,768 170,665 153,087 117,172 168,067 169,097 175,955 4.31%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 45 - - - - 41 4,097 -52.82%
Div Payout % 0.19% - - - - 0.00% 54.00% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 226,768 170,665 153,087 117,172 168,067 169,097 175,955 4.31%
NOSH 84,407 76,800 76,801 76,990 76,690 77,213 76,836 1.57%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 3.69% 4.80% 4.11% 2.47% 3.63% -1.72% 3.85% -
ROE 10.43% 13.61% 13.09% 9.37% 7.67% -4.57% 4.31% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 990.20 895.85 993.20 844.84 735.71 502.32 479.31 12.84%
EPS 28.01 30.25 26.09 14.27 16.80 -10.05 9.87 18.96%
DPS 0.05 0.00 0.00 0.00 0.00 0.05 5.33 -54.04%
NAPS 2.6866 2.2222 1.9933 1.5219 2.1915 2.19 2.29 2.69%
Adjusted Per Share Value based on latest NOSH - 84,384
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 990.33 815.22 903.82 770.70 668.54 459.57 436.37 14.62%
EPS 28.02 27.53 23.75 13.01 15.27 -9.15 8.99 20.83%
DPS 0.05 0.00 0.00 0.00 0.00 0.05 4.86 -53.33%
NAPS 2.687 2.0222 1.8139 1.3884 1.9914 2.0036 2.0849 4.31%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.16 0.78 0.80 0.76 0.28 0.76 0.98 -
P/RPS 0.12 0.09 0.08 0.09 0.04 0.15 0.20 -8.15%
P/EPS 4.14 2.58 3.07 5.33 1.67 -7.60 9.92 -13.54%
EY 24.15 38.79 32.62 18.77 60.00 -13.16 10.08 15.66%
DY 0.05 0.00 0.00 0.00 0.00 0.07 5.44 -54.19%
P/NAPS 0.43 0.35 0.40 0.50 0.13 0.35 0.43 0.00%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 20/12/11 21/12/10 15/12/09 24/12/08 17/12/07 21/12/06 -
Price 1.19 0.70 0.75 0.65 0.23 0.70 0.94 -
P/RPS 0.12 0.08 0.08 0.08 0.03 0.14 0.20 -8.15%
P/EPS 4.25 2.31 2.87 4.56 1.37 -7.00 9.52 -12.56%
EY 23.54 43.22 34.79 21.95 73.04 -14.29 10.51 14.37%
DY 0.04 0.00 0.00 0.00 0.00 0.08 5.67 -56.17%
P/NAPS 0.44 0.32 0.38 0.43 0.10 0.32 0.41 1.18%

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