[INTEGRA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.8%
YoY- 4.09%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 69,187 69,373 67,648 65,865 66,758 66,650 67,367 0.44%
PBT 38,493 43,349 42,033 46,046 40,849 39,660 36,091 1.07%
Tax -7,785 -8,720 -8,524 -8,368 -2,753 -8,593 -7,764 0.04%
NP 30,708 34,629 33,509 37,678 38,096 31,067 28,327 1.35%
-
NP to SH 26,425 30,181 28,994 33,195 33,668 26,678 24,161 1.50%
-
Tax Rate 20.22% 20.12% 20.28% 18.17% 6.74% 21.67% 21.51% -
Total Cost 38,479 34,744 34,139 28,187 28,662 35,583 39,040 -0.24%
-
Net Worth 629,023 607,832 580,481 547,236 538,086 502,280 499,467 3.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 15,048 13,540 12,331 48,108 9,018 - 8,123 10.81%
Div Payout % 56.95% 44.87% 42.53% 144.93% 26.79% - 33.62% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 629,023 607,832 580,481 547,236 538,086 502,280 499,467 3.91%
NOSH 300,968 300,907 300,767 300,679 300,607 300,766 300,884 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 44.38% 49.92% 49.53% 57.20% 57.07% 46.61% 42.05% -
ROE 4.20% 4.97% 4.99% 6.07% 6.26% 5.31% 4.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.99 23.05 22.49 21.91 22.21 22.16 22.39 0.44%
EPS 8.78 10.03 9.64 11.04 11.20 8.87 8.03 1.49%
DPS 5.00 4.50 4.10 16.00 3.00 0.00 2.70 10.81%
NAPS 2.09 2.02 1.93 1.82 1.79 1.67 1.66 3.91%
Adjusted Per Share Value based on latest NOSH - 301,140
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.00 23.07 22.49 21.90 22.20 22.16 22.40 0.44%
EPS 8.79 10.03 9.64 11.04 11.19 8.87 8.03 1.51%
DPS 5.00 4.50 4.10 16.00 3.00 0.00 2.70 10.81%
NAPS 2.0914 2.021 1.9301 1.8195 1.7891 1.67 1.6607 3.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.22 1.96 1.41 1.09 1.21 0.80 0.64 -
P/RPS 9.66 8.50 6.27 4.98 5.45 3.61 2.86 22.47%
P/EPS 25.28 19.54 14.63 9.87 10.80 9.02 7.97 21.20%
EY 3.95 5.12 6.84 10.13 9.26 11.09 12.55 -17.51%
DY 2.25 2.30 2.91 14.68 2.48 0.00 4.22 -9.94%
P/NAPS 1.06 0.97 0.73 0.60 0.68 0.48 0.39 18.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 22/11/12 21/11/11 22/11/10 30/11/09 27/11/08 -
Price 2.37 2.11 1.37 1.16 1.60 0.79 0.41 -
P/RPS 10.31 9.15 6.09 5.30 7.20 3.56 1.83 33.37%
P/EPS 26.99 21.04 14.21 10.51 14.29 8.91 5.11 31.94%
EY 3.70 4.75 7.04 9.52 7.00 11.23 19.59 -24.24%
DY 2.11 2.13 2.99 13.79 1.87 0.00 6.59 -17.28%
P/NAPS 1.13 1.04 0.71 0.64 0.89 0.47 0.25 28.57%

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