[INTEGRA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.06%
YoY- 12.28%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 91,936 88,580 87,780 89,322 89,937 88,215 92,719 -0.14%
PBT 53,618 18,572 42,359 47,921 47,813 43,079 45,287 2.85%
Tax -4,981 -10,675 -8,367 -5,611 -9,690 -14,951 -22,370 -22.13%
NP 48,637 7,897 33,992 42,310 38,123 28,128 22,917 13.35%
-
NP to SH 42,815 1,967 28,353 36,640 32,634 25,782 22,917 10.97%
-
Tax Rate 9.29% 57.48% 19.75% 11.71% 20.27% 34.71% 49.40% -
Total Cost 43,299 80,683 53,788 47,012 51,814 60,087 69,802 -7.64%
-
Net Worth 525,997 489,806 483,947 463,623 432,792 277,736 246,450 13.46%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 8,143 6,019 5,756 - - -
Div Payout % - - 28.72% 16.43% 17.64% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 525,997 489,806 483,947 463,623 432,792 277,736 246,450 13.46%
NOSH 300,570 300,495 300,588 301,054 300,550 283,404 265,000 2.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 52.90% 8.92% 38.72% 47.37% 42.39% 31.89% 24.72% -
ROE 8.14% 0.40% 5.86% 7.90% 7.54% 9.28% 9.30% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.59 29.48 29.20 29.67 29.92 31.13 34.99 -2.21%
EPS 14.24 0.65 9.43 12.17 10.86 9.10 8.65 8.65%
DPS 0.00 0.00 2.70 2.00 1.92 0.00 0.00 -
NAPS 1.75 1.63 1.61 1.54 1.44 0.98 0.93 11.10%
Adjusted Per Share Value based on latest NOSH - 301,054
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.57 29.45 29.19 29.70 29.90 29.33 30.83 -0.14%
EPS 14.24 0.65 9.43 12.18 10.85 8.57 7.62 10.97%
DPS 0.00 0.00 2.71 2.00 1.91 0.00 0.00 -
NAPS 1.7489 1.6286 1.6091 1.5415 1.439 0.9234 0.8194 13.46%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.11 0.67 0.72 1.22 0.71 0.70 1.25 -
P/RPS 3.63 2.27 2.47 4.11 2.37 2.25 3.57 0.27%
P/EPS 7.79 102.35 7.63 10.02 6.54 7.69 14.45 -9.78%
EY 12.83 0.98 13.10 9.98 15.29 13.00 6.92 10.83%
DY 0.00 0.00 3.75 1.64 2.70 0.00 0.00 -
P/NAPS 0.63 0.41 0.45 0.79 0.49 0.71 1.34 -11.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 21/08/07 28/08/06 30/08/05 30/08/04 -
Price 1.24 0.77 0.69 1.27 0.68 0.68 1.12 -
P/RPS 4.05 2.61 2.36 4.28 2.27 2.18 3.20 4.00%
P/EPS 8.71 117.63 7.32 10.44 6.26 7.47 12.95 -6.39%
EY 11.49 0.85 13.67 9.58 15.97 13.38 7.72 6.84%
DY 0.00 0.00 3.91 1.57 2.82 0.00 0.00 -
P/NAPS 0.71 0.47 0.43 0.82 0.47 0.69 1.20 -8.37%

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