[INTEGRA] YoY Cumulative 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- -75.48%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 22,459 22,486 23,032 22,197 21,522 21,266 20,694 1.37%
PBT 13,414 14,883 13,338 18,430 13,456 11,911 9,326 6.24%
Tax -2,573 -3,138 -2,880 -2,781 -3,084 -2,699 -2,322 1.72%
NP 10,841 11,745 10,458 15,649 10,372 9,212 7,004 7.54%
-
NP to SH 9,391 10,218 9,009 14,176 8,901 7,750 5,640 8.86%
-
Tax Rate 19.18% 21.08% 21.59% 15.09% 22.92% 22.66% 24.90% -
Total Cost 11,618 10,741 12,574 6,548 11,150 12,054 13,690 -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 - 13,523 - - - - 8,143 -
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 1.49% 1.70% 1.58% 2.51% 1.71% 1.61% 1.16% -
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 7.46 7.48 7.64 7.37 7.16 7.05 6.86 1.40%
EPS 3.12 3.40 2.99 4.71 2.96 2.57 1.87 8.90%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 2.70 -
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 7.47 7.48 7.66 7.38 7.16 7.07 6.88 1.38%
EPS 3.12 3.40 3.00 4.71 2.96 2.58 1.88 8.80%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 2.71 -
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 28.14 17.24 18.05 21.29 13.41 6.52 16.32 9.50%
P/EPS 67.31 37.94 46.15 33.33 32.43 17.90 59.89 1.96%
EY 1.49 2.64 2.17 3.00 3.08 5.59 1.67 -1.88%
DY 0.00 3.49 0.00 0.00 0.00 0.00 2.41 -
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 29.48 20.18 16.22 20.20 14.25 7.66 15.30 11.54%
P/EPS 70.51 44.41 41.47 31.63 34.46 21.01 56.15 3.86%
EY 1.42 2.25 2.41 3.16 2.90 4.76 1.78 -3.69%
DY 0.00 2.98 0.00 0.00 0.00 0.00 2.57 -
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