[INTEGRA] YoY Cumulative 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- 112.53%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 43,471 42,591 42,263 43,325 44,755 43,592 45,318 -0.69%
PBT 27,709 25,644 19,055 27,733 27,642 21,545 20,376 5.25%
Tax -2,139 -5,859 -4,570 -5,146 -6,061 -5,114 -8,693 -20.83%
NP 25,570 19,785 14,485 22,587 21,581 16,431 11,683 13.93%
-
NP to SH 22,607 16,855 11,772 19,957 19,094 14,085 11,683 11.62%
-
Tax Rate 7.72% 22.85% 23.98% 18.56% 21.93% 23.74% 42.66% -
Total Cost 17,901 22,806 27,778 20,738 23,174 27,161 33,635 -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 9,018 - 8,129 - - - - -
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 4.30% 3.44% 2.43% 4.31% 4.41% 5.09% 4.69% -
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 14.46 14.15 14.04 14.39 14.88 15.44 16.91 -2.57%
EPS 7.52 5.60 3.91 6.63 6.35 4.99 4.36 9.50%
DPS 3.00 0.00 2.70 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 14.45 14.16 14.05 14.41 14.88 14.49 15.07 -0.69%
EPS 7.52 5.60 3.91 6.64 6.35 4.68 3.88 11.65%
DPS 3.00 0.00 2.70 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 7.68 4.73 5.13 8.48 4.77 4.53 7.39 0.64%
P/EPS 14.76 11.96 18.41 18.40 11.18 14.03 28.67 -10.47%
EY 6.77 8.36 5.43 5.43 8.94 7.13 3.49 11.67%
DY 2.70 0.00 3.75 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 8.58 5.44 4.92 8.82 4.57 4.40 6.62 4.41%
P/EPS 16.49 13.75 17.65 19.16 10.71 13.63 25.69 -7.11%
EY 6.06 7.27 5.67 5.22 9.34 7.34 3.89 7.66%
DY 2.42 0.00 3.91 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