[INTA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3.16%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 383,059 367,902 337,316 315,336 288,595 294,545 291,000 20.05%
PBT 27,509 29,208 26,274 23,128 21,347 19,882 17,342 35.89%
Tax -6,309 -8,182 -7,452 -6,828 -5,546 -5,362 -4,730 21.10%
NP 21,200 21,025 18,822 16,300 15,801 14,520 12,612 41.23%
-
NP to SH 21,200 21,025 18,822 16,300 15,801 14,520 12,612 41.23%
-
Tax Rate 22.93% 28.01% 28.36% 29.52% 25.98% 26.97% 27.27% -
Total Cost 361,859 346,877 318,494 299,036 272,794 280,025 278,388 19.04%
-
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,014 - - - - - - -
Div Payout % 18.94% - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.53% 5.71% 5.58% 5.17% 5.48% 4.93% 4.33% -
ROE 17.84% 18.53% 17.58% 16.03% 16.13% 15.59% 14.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.57 68.73 63.02 58.91 53.92 55.03 54.37 20.05%
EPS 3.96 3.93 3.52 3.04 2.95 2.71 2.36 41.07%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.212 0.20 0.19 0.183 0.174 0.165 21.80%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 69.43 66.68 61.14 57.15 52.31 53.38 52.74 20.05%
EPS 3.84 3.81 3.41 2.95 2.86 2.63 2.29 41.01%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2057 0.194 0.1843 0.1775 0.1688 0.1601 21.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.34 0.32 0.335 0.365 0.29 0.31 -
P/RPS 0.39 0.49 0.51 0.57 0.68 0.53 0.57 -22.29%
P/EPS 7.07 8.66 9.10 11.00 12.36 10.69 13.16 -33.83%
EY 14.15 11.55 10.99 9.09 8.09 9.35 7.60 51.17%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.60 1.60 1.76 1.99 1.67 1.88 -23.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 -
Price 0.295 0.305 0.35 0.325 0.41 0.345 0.305 -
P/RPS 0.41 0.44 0.56 0.55 0.76 0.63 0.56 -18.72%
P/EPS 7.45 7.76 9.95 10.67 13.89 12.72 12.94 -30.72%
EY 13.43 12.88 10.05 9.37 7.20 7.86 7.73 44.37%
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.75 1.71 2.24 1.98 1.85 -19.70%

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