[INTA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 11.71%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 433,638 394,300 383,059 367,902 337,316 315,336 288,595 31.28%
PBT 35,874 31,956 27,509 29,208 26,274 23,128 21,347 41.48%
Tax -9,250 -7,992 -6,309 -8,182 -7,452 -6,828 -5,546 40.77%
NP 26,624 23,964 21,200 21,025 18,822 16,300 15,801 41.73%
-
NP to SH 26,624 23,964 21,200 21,025 18,822 16,300 15,801 41.73%
-
Tax Rate 25.78% 25.01% 22.93% 28.01% 28.36% 29.52% 25.98% -
Total Cost 407,014 370,336 361,859 346,877 318,494 299,036 272,794 30.66%
-
Net Worth 130,603 126,856 118,827 113,474 107,051 101,699 97,952 21.20%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 4,014 - - - - -
Div Payout % - - 18.94% - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 130,603 126,856 118,827 113,474 107,051 101,699 97,952 21.20%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.14% 6.08% 5.53% 5.71% 5.58% 5.17% 5.48% -
ROE 20.39% 18.89% 17.84% 18.53% 17.58% 16.03% 16.13% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.01 73.67 71.57 68.73 63.02 58.91 53.92 31.27%
EPS 4.98 4.48 3.96 3.93 3.52 3.04 2.95 41.91%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.244 0.237 0.222 0.212 0.20 0.19 0.183 21.20%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.59 71.46 69.43 66.68 61.14 57.15 52.31 31.27%
EPS 4.83 4.34 3.84 3.81 3.41 2.95 2.86 41.95%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.2367 0.2299 0.2154 0.2057 0.194 0.1843 0.1775 21.21%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.28 0.275 0.28 0.34 0.32 0.335 0.365 -
P/RPS 0.35 0.37 0.39 0.49 0.51 0.57 0.68 -35.85%
P/EPS 5.63 6.14 7.07 8.66 9.10 11.00 12.36 -40.88%
EY 17.76 16.28 14.15 11.55 10.99 9.09 8.09 69.15%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.26 1.60 1.60 1.76 1.99 -30.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 -
Price 0.26 0.28 0.295 0.305 0.35 0.325 0.41 -
P/RPS 0.32 0.38 0.41 0.44 0.56 0.55 0.76 -43.91%
P/EPS 5.23 6.25 7.45 7.76 9.95 10.67 13.89 -47.94%
EY 19.13 15.99 13.43 12.88 10.05 9.37 7.20 92.17%
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.33 1.44 1.75 1.71 2.24 -38.97%

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