[INTEGRA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.28%
YoY- 10.42%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 67,648 65,865 66,758 66,650 67,367 66,285 67,840 -0.04%
PBT 42,033 46,046 40,849 39,660 36,091 39,356 40,004 0.82%
Tax -8,524 -8,368 -2,753 -8,593 -7,764 -7,767 -8,715 -0.36%
NP 33,509 37,678 38,096 31,067 28,327 31,589 31,289 1.14%
-
NP to SH 28,994 33,195 33,668 26,678 24,161 27,697 27,392 0.95%
-
Tax Rate 20.28% 18.17% 6.74% 21.67% 21.51% 19.74% 21.79% -
Total Cost 34,139 28,187 28,662 35,583 39,040 34,696 36,551 -1.13%
-
Net Worth 580,481 547,236 538,086 502,280 499,467 469,134 442,000 4.64%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,331 48,108 9,018 - 8,123 - - -
Div Payout % 42.53% 144.93% 26.79% - 33.62% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 580,481 547,236 538,086 502,280 499,467 469,134 442,000 4.64%
NOSH 300,767 300,679 300,607 300,766 300,884 300,727 300,680 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 49.53% 57.20% 57.07% 46.61% 42.05% 47.66% 46.12% -
ROE 4.99% 6.07% 6.26% 5.31% 4.84% 5.90% 6.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.49 21.91 22.21 22.16 22.39 22.04 22.56 -0.05%
EPS 9.64 11.04 11.20 8.87 8.03 9.21 9.11 0.94%
DPS 4.10 16.00 3.00 0.00 2.70 0.00 0.00 -
NAPS 1.93 1.82 1.79 1.67 1.66 1.56 1.47 4.63%
Adjusted Per Share Value based on latest NOSH - 300,397
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.49 21.90 22.20 22.16 22.40 22.04 22.56 -0.05%
EPS 9.64 11.04 11.19 8.87 8.03 9.21 9.11 0.94%
DPS 4.10 16.00 3.00 0.00 2.70 0.00 0.00 -
NAPS 1.9301 1.8195 1.7891 1.67 1.6607 1.5598 1.4696 4.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.41 1.09 1.21 0.80 0.64 1.32 0.79 -
P/RPS 6.27 4.98 5.45 3.61 2.86 5.99 3.50 10.19%
P/EPS 14.63 9.87 10.80 9.02 7.97 14.33 8.67 9.10%
EY 6.84 10.13 9.26 11.09 12.55 6.98 11.53 -8.32%
DY 2.91 14.68 2.48 0.00 4.22 0.00 0.00 -
P/NAPS 0.73 0.60 0.68 0.48 0.39 0.85 0.54 5.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 22/11/10 30/11/09 27/11/08 28/11/07 28/11/06 -
Price 1.37 1.16 1.60 0.79 0.41 1.40 0.79 -
P/RPS 6.09 5.30 7.20 3.56 1.83 6.35 3.50 9.66%
P/EPS 14.21 10.51 14.29 8.91 5.11 15.20 8.67 8.57%
EY 7.04 9.52 7.00 11.23 19.59 6.58 11.53 -7.88%
DY 2.99 13.79 1.87 0.00 6.59 0.00 0.00 -
P/NAPS 0.71 0.64 0.89 0.47 0.25 0.90 0.54 4.66%

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