[INTA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 15.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 337,316 315,336 288,595 294,545 291,000 285,080 0 -
PBT 26,274 23,128 21,347 19,882 17,342 15,936 0 -
Tax -7,452 -6,828 -5,546 -5,362 -4,730 -4,660 0 -
NP 18,822 16,300 15,801 14,520 12,612 11,276 0 -
-
NP to SH 18,822 16,300 15,801 14,520 12,612 11,276 0 -
-
Tax Rate 28.36% 29.52% 25.98% 26.97% 27.27% 29.24% - -
Total Cost 318,494 299,036 272,794 280,025 278,388 273,804 0 -
-
Net Worth 107,051 101,699 97,952 93,135 88,317 58,236 0 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 107,051 101,699 97,952 93,135 88,317 58,236 0 -
NOSH 535,259 535,259 535,259 535,259 535,259 428,207 0 -
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.58% 5.17% 5.48% 4.93% 4.33% 3.96% 0.00% -
ROE 17.58% 16.03% 16.13% 15.59% 14.28% 19.36% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.02 58.91 53.92 55.03 54.37 66.58 0.00 -
EPS 3.52 3.04 2.95 2.71 2.36 2.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.183 0.174 0.165 0.136 0.00 -
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 61.14 57.15 52.31 53.38 52.74 51.67 0.00 -
EPS 3.41 2.95 2.86 2.63 2.29 2.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1843 0.1775 0.1688 0.1601 0.1055 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - - -
Price 0.32 0.335 0.365 0.29 0.31 0.00 0.00 -
P/RPS 0.51 0.57 0.68 0.53 0.57 0.00 0.00 -
P/EPS 9.10 11.00 12.36 10.69 13.16 0.00 0.00 -
EY 10.99 9.09 8.09 9.35 7.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.76 1.99 1.67 1.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 22/05/17 - -
Price 0.35 0.325 0.41 0.345 0.305 0.00 0.00 -
P/RPS 0.56 0.55 0.76 0.63 0.56 0.00 0.00 -
P/EPS 9.95 10.67 13.89 12.72 12.94 0.00 0.00 -
EY 10.05 9.37 7.20 7.86 7.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.71 2.24 1.98 1.85 0.00 0.00 -

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