[INTEGRA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.27%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 86,942 85,182 84,526 86,650 89,510 87,184 90,636 -0.69%
PBT 55,418 51,288 38,110 55,466 55,284 43,090 40,752 5.25%
Tax -4,278 -11,718 -9,140 -10,292 -12,122 -10,228 -17,386 -20.83%
NP 51,140 39,570 28,970 45,174 43,162 32,862 23,366 13.93%
-
NP to SH 45,214 33,710 23,544 39,914 38,188 28,170 23,366 11.62%
-
Tax Rate 7.72% 22.85% 23.98% 18.56% 21.93% 23.74% 42.66% -
Total Cost 35,802 45,612 55,556 41,476 46,348 54,322 67,270 -9.97%
-
Net Worth 526,093 490,600 484,729 463,556 432,997 276,619 249,201 13.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 18,037 - 16,258 - - - - -
Div Payout % 39.89% - 69.05% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 526,093 490,600 484,729 463,556 432,997 276,619 249,201 13.25%
NOSH 300,625 300,982 301,074 301,010 300,692 282,264 267,958 1.93%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 58.82% 46.45% 34.27% 52.13% 48.22% 37.69% 25.78% -
ROE 8.59% 6.87% 4.86% 8.61% 8.82% 10.18% 9.38% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.92 28.30 28.07 28.79 29.77 30.89 33.82 -2.57%
EPS 15.04 11.20 7.82 13.26 12.70 9.98 8.72 9.50%
DPS 6.00 0.00 5.40 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.63 1.61 1.54 1.44 0.98 0.93 11.10%
Adjusted Per Share Value based on latest NOSH - 301,054
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.91 28.32 28.10 28.81 29.76 28.99 30.14 -0.69%
EPS 15.03 11.21 7.83 13.27 12.70 9.37 7.77 11.61%
DPS 6.00 0.00 5.41 0.00 0.00 0.00 0.00 -
NAPS 1.7492 1.6312 1.6117 1.5413 1.4397 0.9197 0.8286 13.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.11 0.67 0.72 1.22 0.71 0.70 1.25 -
P/RPS 3.84 2.37 2.56 4.24 2.39 2.27 3.70 0.62%
P/EPS 7.38 5.98 9.21 9.20 5.59 7.01 14.33 -10.46%
EY 13.55 16.72 10.86 10.87 17.89 14.26 6.98 11.68%
DY 5.41 0.00 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.45 0.79 0.49 0.71 1.34 -11.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 21/08/07 28/08/06 30/08/05 30/08/04 -
Price 1.24 0.77 0.69 1.27 0.68 0.68 1.12 -
P/RPS 4.29 2.72 2.46 4.41 2.28 2.20 3.31 4.41%
P/EPS 8.24 6.87 8.82 9.58 5.35 6.81 12.84 -7.12%
EY 12.13 14.55 11.33 10.44 18.68 14.68 7.79 7.65%
DY 4.84 0.00 7.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.43 0.82 0.47 0.69 1.20 -8.37%

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