[INTA] QoQ Cumulative 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- 67.56%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 216,819 98,575 383,059 275,927 168,658 78,834 288,595 -17.40%
PBT 17,937 7,989 27,509 21,906 13,137 5,782 21,347 -10.98%
Tax -4,625 -1,998 -6,309 -6,137 -3,726 -1,707 -5,546 -11.43%
NP 13,312 5,991 21,200 15,769 9,411 4,075 15,801 -10.82%
-
NP to SH 13,312 5,991 21,200 15,769 9,411 4,075 15,801 -10.82%
-
Tax Rate 25.78% 25.01% 22.93% 28.02% 28.36% 29.52% 25.98% -
Total Cost 203,507 92,584 361,859 260,158 159,247 74,759 272,794 -17.78%
-
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 10.19% 4.72% 17.84% 13.90% 8.79% 4.01% 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 40.51 18.42 71.57 51.55 31.51 14.73 53.92 -17.39%
EPS 2.49 1.12 3.96 2.95 1.76 0.76 2.95 -10.71%
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 39.55 17.98 69.87 50.33 30.76 14.38 52.64 -17.39%
EPS 2.43 1.09 3.87 2.88 1.72 0.74 2.88 -10.73%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.2382 0.2314 0.2167 0.207 0.1953 0.1855 0.1787 21.18%
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 0.69 1.49 0.39 0.66 1.02 2.27 0.68 0.98%
P/EPS 11.26 24.57 7.07 11.54 18.20 44.00 12.36 -6.04%
EY 8.88 4.07 14.15 8.66 5.49 2.27 8.09 6.42%
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 0.64 1.52 0.41 0.59 1.11 2.21 0.76 -10.85%
P/EPS 10.45 25.02 7.45 10.35 19.91 42.69 13.89 -17.32%
EY 9.57 4.00 13.43 9.66 5.02 2.34 7.20 20.95%
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