[INTEGRA] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -17.94%
YoY- -6.49%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 23,949 23,234 22,338 22,214 23,287 24,059 22,176 1.28%
PBT 13,419 14,682 13,404 13,717 13,140 14,016 16,525 -3.40%
Tax -2,585 -2,871 -2,826 -2,592 -614 -2,734 -2,683 -0.61%
NP 10,834 11,811 10,578 11,125 12,526 11,282 13,842 -3.99%
-
NP to SH 9,374 10,299 9,008 9,633 11,061 9,823 12,389 -4.53%
-
Tax Rate 19.26% 19.55% 21.08% 18.90% 4.67% 19.51% 16.24% -
Total Cost 13,115 11,423 11,760 11,089 10,761 12,777 8,334 7.84%
-
Net Worth 627,937 608,303 581,452 547,876 538,021 501,663 499,168 3.89%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 627,937 608,303 581,452 547,876 538,021 501,663 499,168 3.89%
NOSH 300,448 301,140 301,270 301,031 300,570 300,397 300,703 -0.01%
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 45.24% 50.83% 47.35% 50.08% 53.79% 46.89% 62.42% -
ROE 1.49% 1.69% 1.55% 1.76% 2.06% 1.96% 2.48% -
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 7.97 7.72 7.41 7.38 7.75 8.01 7.37 1.31%
EPS 3.12 3.42 2.99 3.20 3.68 3.27 4.12 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 301,270
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.96 7.73 7.43 7.39 7.74 8.00 7.37 1.29%
EPS 3.12 3.42 3.00 3.20 3.68 3.27 4.12 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0878 2.0226 1.9333 1.8216 1.7889 1.668 1.6597 3.89%
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 27.85 25.40 19.02 14.77 15.62 9.99 8.68 21.43%
P/EPS 71.15 57.31 47.16 34.06 32.88 24.46 15.53 28.85%
EY 1.41 1.74 2.12 2.94 3.04 4.09 6.44 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 29.73 27.35 18.48 15.72 20.65 9.86 5.56 32.22%
P/EPS 75.96 61.70 45.82 36.25 43.48 24.16 9.95 40.30%
EY 1.32 1.62 2.18 2.76 2.30 4.14 10.05 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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