[INTEGRA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2.71%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 90,476 92,278 90,620 87,302 86,942 85,182 84,526 1.13%
PBT 50,148 57,334 57,258 64,658 55,418 51,288 38,110 4.67%
Tax -10,400 -11,698 -11,396 -11,552 -4,278 -11,718 -9,140 2.17%
NP 39,748 45,636 45,862 53,106 51,140 39,570 28,970 5.41%
-
NP to SH 34,102 39,764 39,972 47,124 45,214 33,710 23,544 6.36%
-
Tax Rate 20.74% 20.40% 19.90% 17.87% 7.72% 22.85% 23.98% -
Total Cost 50,728 46,642 44,758 34,196 35,802 45,612 55,556 -1.50%
-
Net Worth 619,489 598,565 571,888 538,645 526,093 490,600 484,729 4.17%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 30,072 27,070 24,681 96,294 18,037 - 16,258 10.78%
Div Payout % 88.18% 68.08% 61.75% 204.34% 39.89% - 69.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 619,489 598,565 571,888 538,645 526,093 490,600 484,729 4.17%
NOSH 300,723 300,786 300,993 300,919 300,625 300,982 301,074 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 43.93% 49.45% 50.61% 60.83% 58.82% 46.45% 34.27% -
ROE 5.50% 6.64% 6.99% 8.75% 8.59% 6.87% 4.86% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.09 30.68 30.11 29.01 28.92 28.30 28.07 1.16%
EPS 11.34 13.22 13.28 15.66 15.04 11.20 7.82 6.38%
DPS 10.00 9.00 8.20 32.00 6.00 0.00 5.40 10.81%
NAPS 2.06 1.99 1.90 1.79 1.75 1.63 1.61 4.19%
Adjusted Per Share Value based on latest NOSH - 301,059
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.08 30.68 30.13 29.03 28.91 28.32 28.10 1.14%
EPS 11.34 13.22 13.29 15.67 15.03 11.21 7.83 6.36%
DPS 10.00 9.00 8.21 32.02 6.00 0.00 5.41 10.77%
NAPS 2.0597 1.9902 1.9015 1.791 1.7492 1.6312 1.6117 4.17%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.30 1.56 1.46 1.49 1.11 0.67 0.72 -
P/RPS 7.64 5.08 4.85 5.14 3.84 2.37 2.56 19.97%
P/EPS 20.28 11.80 10.99 9.51 7.38 5.98 9.21 14.05%
EY 4.93 8.47 9.10 10.51 13.55 16.72 10.86 -12.32%
DY 4.35 5.77 5.62 21.48 5.41 0.00 7.50 -8.67%
P/NAPS 1.12 0.78 0.77 0.83 0.63 0.41 0.45 16.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 06/08/12 23/08/11 26/08/10 26/08/09 29/08/08 -
Price 2.25 1.83 1.44 1.25 1.24 0.77 0.69 -
P/RPS 7.48 5.97 4.78 4.31 4.29 2.72 2.46 20.35%
P/EPS 19.84 13.84 10.84 7.98 8.24 6.87 8.82 14.45%
EY 5.04 7.22 9.22 12.53 12.13 14.55 11.33 -12.62%
DY 4.44 4.92 5.69 25.60 4.84 0.00 7.83 -9.01%
P/NAPS 1.09 0.92 0.76 0.70 0.71 0.47 0.43 16.76%

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