[INTEGRA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1094.87%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 92,128 88,788 86,088 85,064 82,776 87,468 86,504 1.05%
PBT 53,352 73,720 53,824 47,644 37,304 53,060 53,640 -0.08%
Tax -11,520 -11,124 -12,336 -10,796 -9,288 -10,376 -11,616 -0.13%
NP 41,832 62,596 41,488 36,848 28,016 42,684 42,024 -0.07%
-
NP to SH 36,036 56,704 35,604 31,000 22,560 37,560 37,064 -0.46%
-
Tax Rate 21.59% 15.09% 22.92% 22.66% 24.90% 19.56% 21.66% -
Total Cost 50,296 26,192 44,600 48,216 54,760 44,784 44,480 2.06%
-
Net Worth 569,465 565,836 520,227 482,490 485,582 457,461 430,207 4.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 32,573 24,076 - -
Div Payout % - - - - 144.39% 64.10% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 569,465 565,836 520,227 482,490 485,582 457,461 430,207 4.78%
NOSH 301,304 300,976 300,709 301,556 301,604 300,961 300,844 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 45.41% 70.50% 48.19% 43.32% 33.85% 48.80% 48.58% -
ROE 6.33% 10.02% 6.84% 6.42% 4.65% 8.21% 8.62% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.58 29.50 28.63 28.21 27.45 29.06 28.75 1.03%
EPS 11.96 18.84 11.84 10.28 7.48 12.48 12.32 -0.49%
DPS 0.00 0.00 0.00 0.00 10.80 8.00 0.00 -
NAPS 1.89 1.88 1.73 1.60 1.61 1.52 1.43 4.75%
Adjusted Per Share Value based on latest NOSH - 301,556
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.63 29.52 28.62 28.28 27.52 29.08 28.76 1.05%
EPS 11.98 18.85 11.84 10.31 7.50 12.49 12.32 -0.46%
DPS 0.00 0.00 0.00 0.00 10.83 8.01 0.00 -
NAPS 1.8934 1.8814 1.7297 1.6042 1.6145 1.521 1.4304 4.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.38 1.57 0.96 0.46 1.12 1.10 0.56 -
P/RPS 4.51 5.32 3.35 1.63 4.08 3.78 1.95 14.98%
P/EPS 11.54 8.33 8.11 4.47 14.97 8.81 4.55 16.76%
EY 8.67 12.00 12.33 22.35 6.68 11.35 22.00 -14.36%
DY 0.00 0.00 0.00 0.00 9.64 7.27 0.00 -
P/NAPS 0.73 0.84 0.55 0.29 0.70 0.72 0.39 11.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 04/06/10 28/05/09 27/05/08 31/05/07 31/05/06 -
Price 1.24 1.49 1.02 0.54 1.05 1.19 0.68 -
P/RPS 4.06 5.05 3.56 1.91 3.83 4.09 2.36 9.45%
P/EPS 10.37 7.91 8.61 5.25 14.04 9.54 5.52 11.07%
EY 9.65 12.64 11.61 19.04 7.12 10.49 18.12 -9.95%
DY 0.00 0.00 0.00 0.00 10.29 6.72 0.00 -
P/NAPS 0.66 0.79 0.59 0.34 0.65 0.78 0.48 5.44%

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