INTEGRAX BHD

KLSE (MYR): INTEGRA (9555)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.16

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 99,785 99,785 99,785 92,928 90,707 87,930 88,097 91,056 91,180 88,842 90,752 88,774 1.30%
PBT 56,762 56,762 56,762 57,057 59,158 60,192 60,737 52,759 12,493 51,037 47,830 41,717 3.47%
Tax -11,582 -11,582 -11,582 -9,580 -11,442 -10,710 -4,974 -9,908 -9,896 -8,943 -6,526 -8,744 3.17%
NP 45,180 45,180 45,180 47,477 47,716 49,482 55,763 42,851 2,597 42,094 41,304 32,973 3.55%
-
NP to SH 38,696 38,696 38,696 40,913 41,669 43,814 50,268 37,063 -3,116 36,538 35,777 27,625 3.81%
-
Tax Rate 20.40% 20.40% 20.40% 16.79% 19.34% 17.79% 8.19% 18.78% 79.21% 17.52% 13.64% 20.96% -
Total Cost 54,605 54,605 54,605 45,451 42,991 38,448 32,334 48,205 88,583 46,748 49,448 55,801 -0.24%
-
Net Worth 640,921 640,618 640,921 619,442 592,559 559,416 553,596 511,268 477,670 481,146 448,347 397,617 5.44%
Dividend
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 15,045 15,019 15,045 13,531 12,332 48,121 9,026 - 8,162 6,014 - 5,680 11.42%
Div Payout % 38.88% 38.81% 38.88% 33.07% 29.60% 109.83% 17.96% - 0.00% 16.46% - 20.56% -
Equity
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 640,921 640,618 640,921 619,442 592,559 559,416 553,596 511,268 477,670 481,146 448,347 397,617 5.44%
NOSH 300,902 300,759 300,902 300,700 300,791 300,761 300,867 300,745 302,323 300,716 300,904 284,012 0.64%
Ratio Analysis
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 45.28% 45.28% 45.28% 51.09% 52.60% 56.27% 63.30% 47.06% 2.85% 47.38% 45.51% 37.14% -
ROE 6.04% 6.04% 6.04% 6.60% 7.03% 7.83% 9.08% 7.25% -0.65% 7.59% 7.98% 6.95% -
Per Share
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.16 33.18 33.16 30.90 30.16 29.24 29.28 30.28 30.16 29.54 30.16 31.26 0.65%
EPS 12.86 12.87 12.86 13.60 13.85 14.57 16.70 12.32 -1.04 12.14 11.89 9.73 3.14%
DPS 5.00 5.00 5.00 4.50 4.10 16.00 3.00 0.00 2.70 2.00 0.00 2.00 10.71%
NAPS 2.13 2.13 2.13 2.06 1.97 1.86 1.84 1.70 1.58 1.60 1.49 1.40 4.77%
Adjusted Per Share Value based on latest NOSH - 300,902
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.18 33.18 33.18 30.90 30.16 29.24 29.29 30.28 30.32 29.54 30.17 29.52 1.30%
EPS 12.87 12.87 12.87 13.60 13.85 14.57 16.71 12.32 -1.04 12.15 11.90 9.19 3.81%
DPS 5.00 5.00 5.00 4.50 4.10 16.00 3.00 0.00 2.71 2.00 0.00 1.89 11.40%
NAPS 2.131 2.13 2.131 2.0596 1.9702 1.86 1.8407 1.6999 1.5882 1.5998 1.4907 1.322 5.44%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/14 31/12/14 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.28 2.28 2.28 2.07 1.39 1.33 1.65 0.90 0.47 1.36 0.89 0.53 -
P/RPS 6.88 6.87 6.88 6.70 4.61 4.55 5.64 2.97 1.56 4.60 2.95 1.70 16.79%
P/EPS 17.73 17.72 17.73 15.21 10.03 9.13 9.88 7.30 -45.60 11.19 7.49 5.45 13.99%
EY 5.64 5.64 5.64 6.57 9.97 10.95 10.13 13.69 -2.19 8.93 13.36 18.35 -12.27%
DY 2.19 2.19 2.19 2.17 2.95 12.03 1.82 0.00 5.74 1.47 0.00 3.77 -5.85%
P/NAPS 1.07 1.07 1.07 1.00 0.71 0.72 0.90 0.53 0.30 0.85 0.60 0.38 12.18%
Price Multiplier on Announcement Date
AQR T4Q 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/15 16/02/15 16/02/15 21/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 -
Price 2.80 2.80 2.80 2.27 1.27 1.36 1.47 0.96 0.48 1.17 1.05 0.57 -
P/RPS 8.44 8.44 8.44 7.35 4.21 4.65 5.02 3.17 1.59 3.96 3.48 1.82 18.57%
P/EPS 21.77 21.76 21.77 16.68 9.17 9.34 8.80 7.79 -46.57 9.63 8.83 5.86 15.68%
EY 4.59 4.60 4.59 5.99 10.91 10.71 11.37 12.84 -2.15 10.38 11.32 17.06 -13.56%
DY 1.79 1.79 1.79 1.98 3.23 11.76 2.04 0.00 5.63 1.71 0.00 3.51 -7.20%
P/NAPS 1.31 1.31 1.31 1.10 0.64 0.73 0.80 0.56 0.30 0.73 0.70 0.41 13.76%

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
2 people like this. Showing 50 of 165 comments

Duitlai

Tenaga have to revise the offer price to much much higher

2015-02-12 11:32

TSA1964

Internal news said that 3.5; not sure ...

2015-02-12 15:10

Duitlai

Tenaga offer lapsed after 16 Feb. . Most of them rejected the offer

2015-02-12 16:45

TSA1964

Amin keep buying now

2015-02-12 19:24

Lotusf1

Tenaga may stand firm on their offer .. $2.75 as they believe its offer price is alredy d best..

2015-02-12 19:32

Stockman

Take it or leave it at 2.75

2015-02-14 18:24

K.H

http://www.bursamalaysia.com/market/listed-companies/company-announcements/1878681

2015-02-16 18:05

Diamond7

Let's give full support to Encik Amin Halim Rasip, the cofounder of Integrax Berhad!...
Rm2.75 is just too cheap!!!

Read Kassim's thoughts....kassimsthoughts.blogspot.com.au

2015-02-17 22:20

Diamond7

Perak Corp...please support En Amin!!!! Don't sell !!! Abort !!!
Integrax.....sentimental value for cofounder!!!
He knows what is best for his company!!!
Let's stay united with him!!!

2015-02-20 16:04

Diamond7

Terima Kasih,,,,Perak Corp!!!

2015-02-23 20:39

Wow123

If sold him by prices USD 2.76 dollar

2015-02-23 22:48

Wow123

is about RM10/share

2015-02-23 22:49

buffet88

rumors that Amin and gang is taking the counter up to RM4 soon.

2015-02-24 10:26

Sat7101964

Tomorrow Tenaga going to revise the offer ? Any news?

2015-02-25 18:15

faruqie

http://www.theedgemarkets.com/my/article/tenaga-nasional-ups-takeover-offer-integrax-50-sen-rm325

2015-02-25 18:38

Diamond7

Hooray !!!

2015-02-25 20:13

Diamond7

RM3.25......sell or don't sell ?

2015-02-25 21:03

calvintaneng

Integrax at Rm3.25?

Better quickly sell it off!

See

Quek wanted to take Southern Steel private at rm2.10 but shareholders opposed it. And Southern Steel crashed to Rm1.00 today.

Then Perak Corp wanted to take it private at rm3.90 and shareholders opposed it and wanted more. In December 2014 Perak Corp fell 40% to near Rm2.00 before rebounding.

So don't be too greedy.

Calvin once bought INTEGRAX at 60 cents. Also bought Perak Corp for same price at 60 cents. Sold both long ago.

2015-02-25 21:13

samer

I think tomorrow will shoot up very quickly.........fasten your seat belt guys!

2015-02-25 21:59

Sat7101964

Remember 7.5% dividen

2015-02-25 22:00

Diamond7

We are still with Encik Amin, the cofounder.........we will give full support and abide by his decision.

2015-02-26 11:12

TSA1964

The buyer now is Tenaga, block at 3.20; for the balance of 12%

2015-02-26 11:26

K.H

Tenaga buys 2.3m Integrax shares for RM7.5m
http://www.theedgemarkets.com/my/article/tenaga-buys-23m-integrax-shares-rm75m?type=Markets

http://www.bursamalaysia.com/market/listed-companies/company-announcements/1891797

2015-03-03 16:42

Heavenexile

http://announcements.bursamalaysia.com/EDMS/subweb.nsf/all/89EF176ACC3532EE48257DFE0018C234/$File/Intergrax%20-%20SIAC.pdf

Board of Integrax recommends to reject offer at RM3.25 and recommend for a fairer price at RM3.60 - RM3.66

2015-03-04 14:46

Diamond7

Integra board says....REJECT Tenaga's offer !!! Worth RM3.60 - RM3.66

2015-03-04 14:46

Sat7101964

Tenaga would accept ?

2015-03-04 20:05

Go4Share

calvintaneng. What's yr views on cypark and signature? Tq

2015-03-05 12:43

Sat7101964

Both Tenaga and Amin keep buying from open market

2015-03-05 22:37

AdCool

This will be a good show. Do or die.

2015-03-05 23:19

TSA1964

something happen ? why up…?

2015-03-06 15:25

Sat7101964

Amin bought another 700 lot today

2015-03-06 20:23

K.H

Integrax’s Amin offers to buy 5% of Perak Corp’s stake for RM3.50 per share
http://www.theedgemarkets.com/my/article/integrax’s-amin-offers-buy-5-perak-corp’s-stake-rm350-share?type=Markets

2015-03-18 17:16

michaelwong

Sudden increase in volume , but price still not moving .
Any news on this counter , pls share . Thnks !

2015-03-18 19:02

stockraider

SHAREHOLDER BATTLE DAVID-AMIN V GOLIATH-TENAGA !!!

Integrax’s Amin offers to buy 5% of Perak Corp’s stake for RM3.50 per share

By Ahmad Naqib Idris / theedgemarkets.com | March 18, 2015 : 4:43 PM MYT

Share on facebook
Share on twitter
Printer-friendly versionSend by emailPDF version

KUALA LUMPUR (Mar 18): Integrax Bhd ( Financial Dashboard)’s co-founder, Amin Halim Rasip, has offered to acquire some 15.04 million shares, representing a 5% equity interest in the port operator for a total of RM52.64 million or RM3.50 per share, from Taipan Merit Sdn Bhd, a wholly-owned unit of Perak Corp Bhd (PCB) ( Financial Dashboard).

Amin had today issued a notice to the shareholders and directors of PCB (fundamental: 1.9; valuation: 1.2), recommending the company’s shareholders to reject Tenaga Nasional Bhd ( Financial Dashboard)’s (TNB) (fundamental: 1.3; valuation: 1.Cool offer of RM3.25 per share at the upcoming extraordinary general meeting to be convened.

“PCB shareholders must realize that the port assets Lumut Maritime Terminal Sdn Bhd (LMT) and Lekir Bulk Terminal Sdn Bhd (LBT) form a significant portion of PCB’s value and earnings,” said Amin.

He added that it is in PCB’s best interests to seek better offers, as opposed to TNB’s offer of RM3.25 per share.

To recap, PCB’s board had agreed to dispose its entire 15.74% stake in Integrax (fundamental: 1.65; valuation: 1.2) to TNB at RM3.25, following TNB’s revision of its initial offer of RM2.75.

Based on filings to the exchange, Amin holds a 24.61% stake in Integrax, while TNB has a 23.07% stake. Meanwhile, PCB owns a 15.74% stake in Integrax.

At 4.00pm, Integrax gained 1 sen or 0.32% to RM3.18, with a market capitalisation of RM953.55 million, while PCB fell 2 sen or 0.68% to RM2.94, bringing its market capitalisation to RM296 million.

TNB fell 2 sen or 0.14% to RM14.66, translating to a market capitalisation of RM82.85 billion

POTENTIAL RERATING FOR BOTH INTEGRAX AND PERAK CORP LOH....!!

2015-03-18 19:04

Unbeatable Nick

will integrax up to 3.50?!!

2015-03-18 20:35

samer

Unbeatable Nick, 3.50 is only offered to Perak Corp not to all other shareholders

2015-03-19 13:33

K.H

PROPOSED DISPOSAL 15.74% INTEGRAX SHARE CASH OFFER PRICE OF RM3.25 TO TNB
http://www.bursamalaysia.com/market/listed-companies/company-announcements/1897285

2015-03-27 19:13

Unbeatable Nick

wondering wat sort of VGO will be offered after 31st March

2015-03-30 14:35

speakup

VGO = Very Good Offer :-)

2015-03-30 14:42

Unbeatable Nick

haha hope so! anyway. almost certainly can not rugi la.....just earn more or less via

2015-03-30 14:58

Unbeatable Nick

half of the volume today sapu by Amin

2015-03-30 19:37

Unbeatable Nick

On behalf of TNB, CIMB Investment Bank Berhad wishes to announce that, the Offeror has received valid acceptances in respect of the Revised Offer resulting in the Offeror holding in aggregate, together with such Integrax Shares that are already held or entitled to be acquired or held by the Offeror, more than 50% of the voting shares of the Offeree as at 5.00 p.m. (Malaysian time) on Monday, 30 March 2015, as set out below:

2015-03-30 19:50

Unbeatable Nick

game over for Amin?

2015-03-30 19:50

Kukuman

never fight the big boss. amin should have talk to tnb quietly before this saga is blow up.

2015-03-31 11:44

samer

Show over, boys ! I sold all at 3.19.........

2015-03-31 17:18

Luna Kai

break-even price at RM3.175 right? after deduction of 0.075 dividend from offer price of RM3.25.

RM3.25-RM0.075=RM3.175

Just want to be confirm, thanks.

2015-03-31 19:16

benzzz

yes break even is 3.175. Buy is now at 3.18 must be from TNB to accumulate more.

2015-04-02 13:39

benzzz

With Amin gave-up and TNB has ~ 70%. If the minority decided not to sell now or at Open market, what will happen to the minority stocks? Will Integrax still get delisted and the balance ~30% got force sell at 3.175?

2015-04-02 13:41

K.H

Datuk Shireen Ann Zaharah Binti Muhiudeen (22,098,400 Shares Disposed)
Acceptance of General Offer from Tenaga Nasional Berhad
http://www.bursamalaysia.com/market/listed-companies/company-announcements/1922745

2015-04-02 19:06

skyz

wonder why this stock at the top 30 trending counters in i3 forum. there is no movement, there is no hype news, even the last person comment here was more than a year ago

2016-09-06 17:09

Post a Comment