[INTEGRA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.53%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 99,785 92,928 90,707 87,930 88,097 91,056 88,252 2.06%
PBT 56,762 57,057 59,158 60,192 60,737 51,553 11,983 29.57%
Tax -11,582 -9,580 -11,442 -10,710 -4,974 -8,701 -9,386 3.56%
NP 45,180 47,477 47,716 49,482 55,763 42,852 2,597 60.93%
-
NP to SH 38,696 40,913 41,669 43,814 50,268 37,063 -3,116 -
-
Tax Rate 20.40% 16.79% 19.34% 17.79% 8.19% 16.88% 78.33% -
Total Cost 54,605 45,451 42,991 38,448 32,334 48,204 85,655 -7.22%
-
Net Worth 640,618 619,964 300,844 559,891 300,848 300,690 469,105 5.32%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 15,019 13,547 12,330 48,041 - - 8,143 10.73%
Div Payout % 38.81% 33.11% 29.59% 109.65% - - 0.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 640,618 619,964 300,844 559,891 300,848 300,690 469,105 5.32%
NOSH 300,759 300,953 300,844 301,016 300,848 300,690 300,708 0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 45.28% 51.09% 52.60% 56.27% 63.30% 47.06% 2.94% -
ROE 6.04% 6.60% 13.85% 7.83% 16.71% 12.33% -0.66% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.18 30.88 30.15 29.21 29.28 30.28 29.35 2.06%
EPS 12.87 13.59 13.85 14.56 16.71 12.33 -1.04 -
DPS 5.00 4.50 4.10 16.00 0.00 0.00 2.70 10.81%
NAPS 2.13 2.06 1.00 1.86 1.00 1.00 1.56 5.32%
Adjusted Per Share Value based on latest NOSH - 300,953
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.18 30.90 30.16 29.24 29.29 30.28 29.34 2.07%
EPS 12.87 13.60 13.85 14.57 16.71 12.32 -1.04 -
DPS 5.00 4.50 4.10 15.97 0.00 0.00 2.71 10.74%
NAPS 2.13 2.0613 1.0003 1.8616 1.0003 0.9998 1.5597 5.32%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.28 2.07 1.39 1.33 1.65 0.90 0.47 -
P/RPS 6.87 6.70 4.61 4.55 5.63 2.97 1.60 27.47%
P/EPS 17.72 15.23 10.04 9.14 9.88 7.30 -45.36 -
EY 5.64 6.57 9.96 10.94 10.13 13.70 -2.20 -
DY 2.19 2.17 2.95 12.03 0.00 0.00 5.74 -14.82%
P/NAPS 1.07 1.00 1.39 0.72 1.65 0.90 0.30 23.59%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 21/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.80 2.27 1.27 1.36 1.47 0.96 0.48 -
P/RPS 8.44 7.35 4.21 4.66 5.02 3.17 1.64 31.37%
P/EPS 21.76 16.70 9.17 9.34 8.80 7.79 -46.32 -
EY 4.60 5.99 10.91 10.70 11.37 12.84 -2.16 -
DY 1.79 1.98 3.23 11.76 0.00 0.00 5.63 -17.37%
P/NAPS 1.31 1.10 1.27 0.73 1.47 0.96 0.31 27.13%

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