[INTEGRA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.72%
YoY- 138.07%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,059 22,065 21,339 24,406 23,813 22,557 22,912 0.10%
PBT 17,125 14,146 19,888 11,893 -23,597 11,681 7,826 13.92%
Tax -2,918 -2,342 -2,221 -108 -2,133 -1,176 2,189 -
NP 14,207 11,804 17,667 11,785 -25,730 10,505 10,015 5.99%
-
NP to SH 12,675 10,619 16,600 10,385 -27,277 8,841 8,385 7.12%
-
Tax Rate 17.04% 16.56% 11.17% 0.91% - 10.07% -27.97% -
Total Cost 8,852 10,261 3,672 12,621 49,543 12,052 12,897 -6.07%
-
Net Worth 300,844 559,891 300,848 300,690 469,105 481,092 447,818 -6.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 300,844 559,891 300,848 300,690 469,105 481,092 447,818 -6.40%
NOSH 300,844 301,016 300,848 300,690 300,708 300,682 300,549 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 61.61% 53.50% 82.79% 48.29% -108.05% 46.57% 43.71% -
ROE 4.21% 1.90% 5.52% 3.45% -5.81% 1.84% 1.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.66 7.33 7.09 8.12 7.92 7.50 7.62 0.08%
EPS 4.21 3.53 5.51 3.45 -9.07 2.94 2.79 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.86 1.00 1.00 1.56 1.60 1.49 -6.42%
Adjusted Per Share Value based on latest NOSH - 300,690
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.67 7.34 7.10 8.11 7.92 7.50 7.62 0.10%
EPS 4.21 3.53 5.52 3.45 -9.07 2.94 2.79 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0003 1.8616 1.0003 0.9998 1.5597 1.5996 1.489 -6.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.39 1.33 1.65 0.90 0.47 1.36 0.89 -
P/RPS 18.13 18.14 23.26 11.09 5.94 18.13 11.67 7.61%
P/EPS 32.99 37.70 29.90 26.06 -5.18 46.25 31.90 0.56%
EY 3.03 2.65 3.34 3.84 -19.30 2.16 3.13 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.72 1.65 0.90 0.30 0.85 0.60 15.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 1.27 1.36 1.47 0.96 0.48 1.17 1.05 -
P/RPS 16.57 18.55 20.72 11.83 6.06 15.60 13.77 3.13%
P/EPS 30.14 38.55 26.64 27.80 -5.29 39.79 37.64 -3.63%
EY 3.32 2.59 3.75 3.60 -18.90 2.51 2.66 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.73 1.47 0.96 0.31 0.73 0.70 10.42%

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