[INTEGRA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[INTEGRA] INTEGRAX BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 67.72%
YoY- -103.07%
Quarter Report
Latest QR
Upcoming QR
INTEGRA's Result
INTEGRA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 88,765 88,772 91,312 88,824 87,669 90,993 88,759 0.00%
PBT 55,100 65,711 53,098 14,568 47,098 47,685 43,972 3.82%
Tax -10,809 -4,671 -9,086 -9,763 -8,671 -6,216 -9,098 2.91%
NP 44,291 61,040 44,012 4,805 38,427 41,469 34,874 4.06%
-
NP to SH 38,647 55,543 38,214 -1,006 32,788 35,901 29,466 4.61%
-
Tax Rate 19.62% 7.11% 17.11% 67.02% 18.41% 13.04% 20.69% -
Total Cost 44,474 27,732 47,300 84,019 49,242 49,524 53,885 -3.14%
-
Net Worth 569,465 565,836 520,227 482,490 485,582 457,461 430,207 4.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 48,041 - - - 8,143 6,019 5,756 42.37%
Div Payout % 124.31% - - - 24.84% 16.77% 19.54% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 569,465 565,836 520,227 482,490 485,582 457,461 430,207 4.78%
NOSH 301,304 300,976 300,709 301,556 301,604 300,961 300,844 0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 49.90% 68.76% 48.20% 5.41% 43.83% 45.57% 39.29% -
ROE 6.79% 9.82% 7.35% -0.21% 6.75% 7.85% 6.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.46 29.49 30.37 29.46 29.07 30.23 29.50 -0.02%
EPS 12.83 18.45 12.71 -0.33 10.87 11.93 9.79 4.60%
DPS 16.00 0.00 0.00 0.00 2.70 2.00 1.91 42.46%
NAPS 1.89 1.88 1.73 1.60 1.61 1.52 1.43 4.75%
Adjusted Per Share Value based on latest NOSH - 301,556
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.51 29.52 30.36 29.53 29.15 30.25 29.51 0.00%
EPS 12.85 18.47 12.71 -0.33 10.90 11.94 9.80 4.61%
DPS 15.97 0.00 0.00 0.00 2.71 2.00 1.91 42.42%
NAPS 1.8934 1.8814 1.7297 1.6042 1.6145 1.521 1.4304 4.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.38 1.57 0.96 0.46 1.12 1.10 0.56 -
P/RPS 4.68 5.32 3.16 1.56 3.85 3.64 1.90 16.19%
P/EPS 10.76 8.51 7.55 -137.89 10.30 9.22 5.72 11.09%
EY 9.29 11.75 13.24 -0.73 9.71 10.84 17.49 -9.99%
DY 11.59 0.00 0.00 0.00 2.41 1.82 3.42 22.53%
P/NAPS 0.73 0.84 0.55 0.29 0.70 0.72 0.39 11.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 04/06/10 28/05/09 27/05/08 31/05/07 31/05/06 -
Price 1.24 1.49 1.02 0.54 1.05 1.19 0.68 -
P/RPS 4.21 5.05 3.36 1.83 3.61 3.94 2.30 10.59%
P/EPS 9.67 8.07 8.03 -161.87 9.66 9.98 6.94 5.67%
EY 10.34 12.39 12.46 -0.62 10.35 10.02 14.40 -5.36%
DY 12.90 0.00 0.00 0.00 2.57 1.68 2.81 28.88%
P/NAPS 0.66 0.79 0.59 0.34 0.65 0.78 0.48 5.44%

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