[INTEGRA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -130.45%
YoY- -101.82%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 89,713 87,204 91,164 90,463 86,996 89,197 90,183 -0.08%
PBT 56,179 65,934 52,742 16,063 47,261 47,182 49,425 2.15%
Tax -10,866 -10,589 -2,861 -10,726 -8,429 -5,578 -9,413 2.41%
NP 45,313 55,345 49,881 5,337 38,832 41,604 40,012 2.09%
-
NP to SH 39,613 49,795 44,053 -599 33,002 36,082 34,350 2.40%
-
Tax Rate 19.34% 16.06% 5.42% 66.77% 17.84% 11.82% 19.05% -
Total Cost 44,400 31,859 41,283 85,126 48,164 47,593 50,171 -2.01%
-
Net Worth 581,452 547,876 538,021 501,663 499,168 469,821 441,958 4.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,330 48,041 - - 8,143 6,019 5,756 13.52%
Div Payout % 31.13% 96.48% - - 24.68% 16.68% 16.76% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 581,452 547,876 538,021 501,663 499,168 469,821 441,958 4.67%
NOSH 301,270 301,031 300,570 300,397 300,703 301,167 300,652 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 50.51% 63.47% 54.72% 5.90% 44.64% 46.64% 44.37% -
ROE 6.81% 9.09% 8.19% -0.12% 6.61% 7.68% 7.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.78 28.97 30.33 30.11 28.93 29.62 30.00 -0.12%
EPS 13.15 16.54 14.66 -0.20 10.97 11.98 11.43 2.36%
DPS 4.10 16.00 0.00 0.00 2.70 2.00 1.91 13.56%
NAPS 1.93 1.82 1.79 1.67 1.66 1.56 1.47 4.63%
Adjusted Per Share Value based on latest NOSH - 300,397
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.83 28.99 30.31 30.08 28.93 29.66 29.99 -0.08%
EPS 13.17 16.56 14.65 -0.20 10.97 12.00 11.42 2.40%
DPS 4.10 15.97 0.00 0.00 2.71 2.00 1.91 13.56%
NAPS 1.9333 1.8216 1.7889 1.668 1.6597 1.5621 1.4695 4.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.41 1.09 1.21 0.80 0.64 1.32 0.79 -
P/RPS 4.74 3.76 3.99 2.66 2.21 4.46 2.63 10.30%
P/EPS 10.72 6.59 8.26 -401.20 5.83 11.02 6.91 7.58%
EY 9.33 15.18 12.11 -0.25 17.15 9.08 14.46 -7.03%
DY 2.91 14.68 0.00 0.00 4.22 1.52 2.42 3.11%
P/NAPS 0.73 0.60 0.68 0.48 0.39 0.85 0.54 5.14%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 22/11/10 30/11/09 27/11/08 28/11/07 28/11/06 -
Price 1.37 1.16 1.60 0.79 0.41 1.40 0.79 -
P/RPS 4.60 4.00 5.28 2.62 1.42 4.73 2.63 9.75%
P/EPS 10.42 7.01 10.92 -396.18 3.74 11.69 6.91 7.07%
EY 9.60 14.26 9.16 -0.25 26.77 8.56 14.46 -6.59%
DY 2.99 13.79 0.00 0.00 6.59 1.43 2.42 3.58%
P/NAPS 0.71 0.64 0.89 0.47 0.25 0.90 0.54 4.66%

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