[INTEGRA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 295.53%
YoY- -93.06%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 89,589 88,277 91,936 88,580 87,780 89,322 89,937 -0.06%
PBT 56,492 65,357 53,618 18,572 42,359 47,921 47,813 2.81%
Tax -10,632 -8,611 -4,981 -10,675 -8,367 -5,611 -9,690 1.55%
NP 45,860 56,746 48,637 7,897 33,992 42,310 38,123 3.12%
-
NP to SH 40,238 51,223 42,815 1,967 28,353 36,640 32,634 3.54%
-
Tax Rate 18.82% 13.18% 9.29% 57.48% 19.75% 11.71% 20.27% -
Total Cost 43,729 31,531 43,299 80,683 53,788 47,012 51,814 -2.78%
-
Net Worth 571,405 537,458 525,997 489,806 483,947 463,623 432,792 4.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 12,330 48,041 - - 8,143 6,019 5,756 13.52%
Div Payout % 30.64% 93.79% - - 28.72% 16.43% 17.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 571,405 537,458 525,997 489,806 483,947 463,623 432,792 4.73%
NOSH 300,739 300,256 300,570 300,495 300,588 301,054 300,550 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 51.19% 64.28% 52.90% 8.92% 38.72% 47.37% 42.39% -
ROE 7.04% 9.53% 8.14% 0.40% 5.86% 7.90% 7.54% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.79 29.40 30.59 29.48 29.20 29.67 29.92 -0.07%
EPS 13.38 17.06 14.24 0.65 9.43 12.17 10.86 3.53%
DPS 4.10 16.00 0.00 0.00 2.70 2.00 1.92 13.46%
NAPS 1.90 1.79 1.75 1.63 1.61 1.54 1.44 4.72%
Adjusted Per Share Value based on latest NOSH - 300,495
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.79 29.35 30.57 29.45 29.19 29.70 29.90 -0.06%
EPS 13.38 17.03 14.24 0.65 9.43 12.18 10.85 3.55%
DPS 4.10 15.97 0.00 0.00 2.71 2.00 1.91 13.56%
NAPS 1.8999 1.787 1.7489 1.6286 1.6091 1.5415 1.439 4.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.46 1.49 1.11 0.67 0.72 1.22 0.71 -
P/RPS 4.90 5.07 3.63 2.27 2.47 4.11 2.37 12.85%
P/EPS 10.91 8.73 7.79 102.35 7.63 10.02 6.54 8.89%
EY 9.16 11.45 12.83 0.98 13.10 9.98 15.29 -8.17%
DY 2.81 10.74 0.00 0.00 3.75 1.64 2.70 0.66%
P/NAPS 0.77 0.83 0.63 0.41 0.45 0.79 0.49 7.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 06/08/12 23/08/11 26/08/10 26/08/09 29/08/08 21/08/07 28/08/06 -
Price 1.44 1.25 1.24 0.77 0.69 1.27 0.68 -
P/RPS 4.83 4.25 4.05 2.61 2.36 4.28 2.27 13.39%
P/EPS 10.76 7.33 8.71 117.63 7.32 10.44 6.26 9.43%
EY 9.29 13.65 11.49 0.85 13.67 9.58 15.97 -8.62%
DY 2.85 12.80 0.00 0.00 3.91 1.57 2.82 0.17%
P/NAPS 0.76 0.70 0.71 0.47 0.43 0.82 0.47 8.33%

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