[INTA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 13.04%
YoY- 47.02%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 411,613 426,888 433,638 394,300 383,059 367,902 337,316 14.15%
PBT 29,832 34,602 35,874 31,956 27,509 29,208 26,274 8.81%
Tax -7,384 -8,650 -9,250 -7,992 -6,309 -8,182 -7,452 -0.60%
NP 22,448 25,952 26,624 23,964 21,200 21,025 18,822 12.42%
-
NP to SH 22,448 25,952 26,624 23,964 21,200 21,025 18,822 12.42%
-
Tax Rate 24.75% 25.00% 25.78% 25.01% 22.93% 28.01% 28.36% -
Total Cost 389,165 400,936 407,014 370,336 361,859 346,877 318,494 14.25%
-
Net Worth 137,026 136,491 130,603 126,856 118,827 113,474 107,051 17.83%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,352 3,568 - - 4,014 - - -
Div Payout % 23.84% 13.75% - - 18.94% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 137,026 136,491 130,603 126,856 118,827 113,474 107,051 17.83%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.45% 6.08% 6.14% 6.08% 5.53% 5.71% 5.58% -
ROE 16.38% 19.01% 20.39% 18.89% 17.84% 18.53% 17.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 76.90 79.75 81.01 73.67 71.57 68.73 63.02 14.14%
EPS 4.19 4.85 4.98 4.48 3.96 3.93 3.52 12.28%
DPS 1.00 0.67 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.256 0.255 0.244 0.237 0.222 0.212 0.20 17.83%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 74.58 77.34 78.57 71.44 69.40 66.66 61.11 14.16%
EPS 4.07 4.70 4.82 4.34 3.84 3.81 3.41 12.48%
DPS 0.97 0.65 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.2483 0.2473 0.2366 0.2298 0.2153 0.2056 0.194 17.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.27 0.265 0.28 0.275 0.28 0.34 0.32 -
P/RPS 0.35 0.33 0.35 0.37 0.39 0.49 0.51 -22.14%
P/EPS 6.44 5.47 5.63 6.14 7.07 8.66 9.10 -20.53%
EY 15.53 18.30 17.76 16.28 14.15 11.55 10.99 25.84%
DY 3.70 2.52 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 1.05 1.04 1.15 1.16 1.26 1.60 1.60 -24.42%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 25/11/19 28/08/19 28/05/19 26/02/19 23/11/18 30/08/18 -
Price 0.27 0.285 0.26 0.28 0.295 0.305 0.35 -
P/RPS 0.35 0.36 0.32 0.38 0.41 0.44 0.56 -26.83%
P/EPS 6.44 5.88 5.23 6.25 7.45 7.76 9.95 -25.11%
EY 15.53 17.01 19.13 15.99 13.43 12.88 10.05 33.55%
DY 3.70 2.34 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 1.05 1.12 1.07 1.18 1.33 1.44 1.75 -28.79%

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