[INTEGRA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.74%
YoY- 43.18%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 90,620 87,302 86,942 85,182 84,526 86,650 89,510 0.20%
PBT 57,258 64,658 55,418 51,288 38,110 55,466 55,284 0.58%
Tax -11,396 -11,552 -4,278 -11,718 -9,140 -10,292 -12,122 -1.02%
NP 45,862 53,106 51,140 39,570 28,970 45,174 43,162 1.01%
-
NP to SH 39,972 47,124 45,214 33,710 23,544 39,914 38,188 0.76%
-
Tax Rate 19.90% 17.87% 7.72% 22.85% 23.98% 18.56% 21.93% -
Total Cost 44,758 34,196 35,802 45,612 55,556 41,476 46,348 -0.57%
-
Net Worth 571,888 538,645 526,093 490,600 484,729 463,556 432,997 4.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 24,681 96,294 18,037 - 16,258 - - -
Div Payout % 61.75% 204.34% 39.89% - 69.05% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 571,888 538,645 526,093 490,600 484,729 463,556 432,997 4.74%
NOSH 300,993 300,919 300,625 300,982 301,074 301,010 300,692 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 50.61% 60.83% 58.82% 46.45% 34.27% 52.13% 48.22% -
ROE 6.99% 8.75% 8.59% 6.87% 4.86% 8.61% 8.82% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.11 29.01 28.92 28.30 28.07 28.79 29.77 0.18%
EPS 13.28 15.66 15.04 11.20 7.82 13.26 12.70 0.74%
DPS 8.20 32.00 6.00 0.00 5.40 0.00 0.00 -
NAPS 1.90 1.79 1.75 1.63 1.61 1.54 1.44 4.72%
Adjusted Per Share Value based on latest NOSH - 300,495
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.13 29.03 28.91 28.32 28.10 28.81 29.76 0.20%
EPS 13.29 15.67 15.03 11.21 7.83 13.27 12.70 0.75%
DPS 8.21 32.02 6.00 0.00 5.41 0.00 0.00 -
NAPS 1.9015 1.791 1.7492 1.6312 1.6117 1.5413 1.4397 4.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.46 1.49 1.11 0.67 0.72 1.22 0.71 -
P/RPS 4.85 5.14 3.84 2.37 2.56 4.24 2.39 12.50%
P/EPS 10.99 9.51 7.38 5.98 9.21 9.20 5.59 11.91%
EY 9.10 10.51 13.55 16.72 10.86 10.87 17.89 -10.64%
DY 5.62 21.48 5.41 0.00 7.50 0.00 0.00 -
P/NAPS 0.77 0.83 0.63 0.41 0.45 0.79 0.49 7.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 06/08/12 23/08/11 26/08/10 26/08/09 29/08/08 21/08/07 28/08/06 -
Price 1.44 1.25 1.24 0.77 0.69 1.27 0.68 -
P/RPS 4.78 4.31 4.29 2.72 2.46 4.41 2.28 13.11%
P/EPS 10.84 7.98 8.24 6.87 8.82 9.58 5.35 12.47%
EY 9.22 12.53 12.13 14.55 11.33 10.44 18.68 -11.09%
DY 5.69 25.60 4.84 0.00 7.83 0.00 0.00 -
P/NAPS 0.76 0.70 0.71 0.47 0.43 0.82 0.47 8.33%

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