[INTEGRA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 108.72%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 43,651 43,471 42,591 42,263 43,325 44,755 43,592 0.02%
PBT 32,329 27,709 25,644 19,055 27,733 27,642 21,545 6.99%
Tax -5,776 -2,139 -5,859 -4,570 -5,146 -6,061 -5,114 2.04%
NP 26,553 25,570 19,785 14,485 22,587 21,581 16,431 8.32%
-
NP to SH 23,562 22,607 16,855 11,772 19,957 19,094 14,085 8.94%
-
Tax Rate 17.87% 7.72% 22.85% 23.98% 18.56% 21.93% 23.74% -
Total Cost 17,098 17,901 22,806 27,778 20,738 23,174 27,161 -7.42%
-
Net Worth 538,645 526,093 490,600 484,729 463,556 432,997 276,619 11.74%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 48,147 9,018 - 8,129 - - - -
Div Payout % 204.34% 39.89% - 69.05% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 538,645 526,093 490,600 484,729 463,556 432,997 276,619 11.74%
NOSH 300,919 300,625 300,982 301,074 301,010 300,692 282,264 1.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 60.83% 58.82% 46.45% 34.27% 52.13% 48.22% 37.69% -
ROE 4.37% 4.30% 3.44% 2.43% 4.31% 4.41% 5.09% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.51 14.46 14.15 14.04 14.39 14.88 15.44 -1.02%
EPS 7.83 7.52 5.60 3.91 6.63 6.35 4.99 7.79%
DPS 16.00 3.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.63 1.61 1.54 1.44 0.98 10.55%
Adjusted Per Share Value based on latest NOSH - 300,588
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 14.51 14.45 14.16 14.05 14.41 14.88 14.49 0.02%
EPS 7.83 7.52 5.60 3.91 6.64 6.35 4.68 8.95%
DPS 16.01 3.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.791 1.7492 1.6312 1.6117 1.5413 1.4397 0.9197 11.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.49 1.11 0.67 0.72 1.22 0.71 0.70 -
P/RPS 10.27 7.68 4.73 5.13 8.48 4.77 4.53 14.60%
P/EPS 19.03 14.76 11.96 18.41 18.40 11.18 14.03 5.20%
EY 5.26 6.77 8.36 5.43 5.43 8.94 7.13 -4.94%
DY 10.74 2.70 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.41 0.45 0.79 0.49 0.71 2.63%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 26/08/10 26/08/09 29/08/08 21/08/07 28/08/06 30/08/05 -
Price 1.25 1.24 0.77 0.69 1.27 0.68 0.68 -
P/RPS 8.62 8.58 5.44 4.92 8.82 4.57 4.40 11.85%
P/EPS 15.96 16.49 13.75 17.65 19.16 10.71 13.63 2.66%
EY 6.26 6.06 7.27 5.67 5.22 9.34 7.34 -2.61%
DY 12.80 2.42 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.47 0.43 0.82 0.47 0.69 0.23%

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