[INTEGRA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 21.84%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 22,779 23,653 22,278 21,454 21,949 21,325 21,569 0.91%
PBT 11,660 13,784 15,291 13,899 14,253 13,733 9,729 3.06%
Tax -2,627 -2,711 -2,818 -2,995 945 -3,160 -2,248 2.62%
NP 9,033 11,073 12,473 10,904 15,198 10,573 7,481 3.19%
-
NP to SH 7,660 9,664 10,977 9,368 13,706 9,105 6,132 3.77%
-
Tax Rate 22.53% 19.67% 18.43% 21.55% -6.63% 23.01% 23.11% -
Total Cost 13,746 12,580 9,805 10,550 6,751 10,752 14,088 -0.40%
-
Net Worth 618,807 599,107 571,405 537,458 525,997 489,806 483,947 4.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,019 13,547 12,330 48,041 - - - -
Div Payout % 196.08% 140.19% 112.33% 512.82% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 618,807 599,107 571,405 537,458 525,997 489,806 483,947 4.18%
NOSH 300,392 301,059 300,739 300,256 300,570 300,495 300,588 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 39.65% 46.81% 55.99% 50.83% 69.24% 49.58% 34.68% -
ROE 1.24% 1.61% 1.92% 1.74% 2.61% 1.86% 1.27% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.58 7.86 7.41 7.15 7.30 7.10 7.18 0.90%
EPS 2.55 3.21 3.65 3.12 4.56 3.03 2.04 3.78%
DPS 5.00 4.50 4.10 16.00 0.00 0.00 0.00 -
NAPS 2.06 1.99 1.90 1.79 1.75 1.63 1.61 4.19%
Adjusted Per Share Value based on latest NOSH - 300,739
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.57 7.86 7.41 7.13 7.30 7.09 7.17 0.90%
EPS 2.55 3.21 3.65 3.11 4.56 3.03 2.04 3.78%
DPS 4.99 4.50 4.10 15.97 0.00 0.00 0.00 -
NAPS 2.0575 1.992 1.8999 1.787 1.7489 1.6286 1.6091 4.18%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.30 1.56 1.46 1.49 1.11 0.67 0.72 -
P/RPS 30.33 19.86 19.71 20.85 15.20 9.44 10.03 20.24%
P/EPS 90.20 48.60 40.00 47.76 24.34 22.11 35.29 16.92%
EY 1.11 2.06 2.50 2.09 4.11 4.52 2.83 -14.43%
DY 2.17 2.88 2.81 10.74 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.77 0.83 0.63 0.41 0.45 16.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 06/08/12 23/08/11 26/08/10 26/08/09 29/08/08 -
Price 2.25 1.83 1.44 1.25 1.24 0.77 0.69 -
P/RPS 29.67 23.29 19.44 17.49 16.98 10.85 9.62 20.63%
P/EPS 88.24 57.01 39.45 40.06 27.19 25.41 33.82 17.32%
EY 1.13 1.75 2.53 2.50 3.68 3.94 2.96 -14.82%
DY 2.22 2.46 2.85 12.80 0.00 0.00 0.00 -
P/NAPS 1.09 0.92 0.76 0.70 0.71 0.47 0.43 16.76%

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