[INTEGRA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.91%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 89,836 89,944 92,128 88,788 86,088 85,064 82,776 1.37%
PBT 53,656 59,532 53,352 73,720 53,824 47,644 37,304 6.24%
Tax -10,292 -12,552 -11,520 -11,124 -12,336 -10,796 -9,288 1.72%
NP 43,364 46,980 41,832 62,596 41,488 36,848 28,016 7.54%
-
NP to SH 37,564 40,872 36,036 56,704 35,604 31,000 22,560 8.86%
-
Tax Rate 19.18% 21.08% 21.59% 15.09% 22.92% 22.66% 24.90% -
Total Cost 46,472 42,964 50,296 26,192 44,600 48,216 54,760 -2.69%
-
Net Worth 629,076 601,058 569,465 565,836 520,227 482,490 485,582 4.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 54,095 - - - - 32,573 -
Div Payout % - 132.35% - - - - 144.39% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 629,076 601,058 569,465 565,836 520,227 482,490 485,582 4.40%
NOSH 300,993 300,529 301,304 300,976 300,709 301,556 301,604 -0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 48.27% 52.23% 45.41% 70.50% 48.19% 43.32% 33.85% -
ROE 5.97% 6.80% 6.33% 10.02% 6.84% 6.42% 4.65% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.85 29.93 30.58 29.50 28.63 28.21 27.45 1.40%
EPS 12.48 13.60 11.96 18.84 11.84 10.28 7.48 8.90%
DPS 0.00 18.00 0.00 0.00 0.00 0.00 10.80 -
NAPS 2.09 2.00 1.89 1.88 1.73 1.60 1.61 4.44%
Adjusted Per Share Value based on latest NOSH - 300,529
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.87 29.91 30.63 29.52 28.62 28.28 27.52 1.37%
EPS 12.49 13.59 11.98 18.85 11.84 10.31 7.50 8.86%
DPS 0.00 17.99 0.00 0.00 0.00 0.00 10.83 -
NAPS 2.0916 1.9985 1.8934 1.8814 1.7297 1.6042 1.6145 4.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.10 1.29 1.38 1.57 0.96 0.46 1.12 -
P/RPS 7.04 4.31 4.51 5.32 3.35 1.63 4.08 9.51%
P/EPS 16.83 9.49 11.54 8.33 8.11 4.47 14.97 1.97%
EY 5.94 10.54 8.67 12.00 12.33 22.35 6.68 -1.93%
DY 0.00 13.95 0.00 0.00 0.00 0.00 9.64 -
P/NAPS 1.00 0.65 0.73 0.84 0.55 0.29 0.70 6.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 21/05/13 25/05/12 26/05/11 04/06/10 28/05/09 27/05/08 -
Price 2.20 1.51 1.24 1.49 1.02 0.54 1.05 -
P/RPS 7.37 5.05 4.06 5.05 3.56 1.91 3.83 11.52%
P/EPS 17.63 11.10 10.37 7.91 8.61 5.25 14.04 3.86%
EY 5.67 9.01 9.65 12.64 11.61 19.04 7.12 -3.72%
DY 0.00 11.92 0.00 0.00 0.00 0.00 10.29 -
P/NAPS 1.05 0.76 0.66 0.79 0.59 0.34 0.65 8.31%

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