[INTEGRA] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.85%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 88,252 88,842 90,752 88,774 89,941 88,531 25,243 23.17%
PBT 11,983 51,037 47,830 41,717 41,909 42,386 21,454 -9.24%
Tax -9,386 -8,943 -6,526 -8,744 -18,529 -21,320 -10,922 -2.49%
NP 2,597 42,094 41,304 32,973 23,380 21,066 10,532 -20.79%
-
NP to SH -3,116 36,538 35,777 27,625 23,380 21,066 10,532 -
-
Tax Rate 78.33% 17.52% 13.64% 20.96% 44.21% 50.30% 50.91% -
Total Cost 85,655 46,748 49,448 55,801 66,561 67,465 14,711 34.09%
-
Net Worth 469,105 481,092 447,818 402,983 263,810 210,756 111,303 27.06%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 8,143 6,019 - 5,756 - - - -
Div Payout % 0.00% 16.47% - 20.84% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 469,105 481,092 447,818 402,983 263,810 210,756 111,303 27.06%
NOSH 300,708 300,682 300,549 287,845 269,194 231,600 111,303 17.99%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.94% 47.38% 45.51% 37.14% 25.99% 23.80% 41.72% -
ROE -0.66% 7.59% 7.99% 6.86% 8.86% 10.00% 9.46% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 29.35 29.55 30.20 30.84 33.41 38.23 22.68 4.38%
EPS -1.04 12.15 11.90 9.60 8.69 9.10 9.46 -
DPS 2.70 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 1.49 1.40 0.98 0.91 1.00 7.68%
Adjusted Per Share Value based on latest NOSH - 287,845
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 29.34 29.54 30.17 29.52 29.90 29.44 8.39 23.17%
EPS -1.04 12.15 11.90 9.19 7.77 7.00 3.50 -
DPS 2.71 2.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 1.5597 1.5996 1.489 1.3399 0.8771 0.7007 0.3701 27.06%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.47 1.36 0.89 0.53 1.03 1.54 1.03 -
P/RPS 1.60 4.60 2.95 1.72 3.08 4.03 4.54 -15.94%
P/EPS -45.36 11.19 7.48 5.52 11.86 16.93 10.89 -
EY -2.20 8.94 13.38 18.11 8.43 5.91 9.19 -
DY 5.74 1.47 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.30 0.85 0.60 0.38 1.05 1.69 1.03 -18.56%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.48 1.17 1.05 0.57 1.01 1.54 0.98 -
P/RPS 1.64 3.96 3.48 1.85 3.02 4.03 4.32 -14.89%
P/EPS -46.32 9.63 8.82 5.94 11.63 16.93 10.36 -
EY -2.16 10.39 11.34 16.84 8.60 5.91 9.66 -
DY 5.63 1.71 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.31 0.73 0.70 0.41 1.03 1.69 0.98 -17.44%

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