[INTA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 34.44%
YoY- 34.17%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 320,166 216,819 98,575 383,059 275,927 168,658 78,834 154.33%
PBT 25,952 17,937 7,989 27,509 21,906 13,137 5,782 171.85%
Tax -6,488 -4,625 -1,998 -6,309 -6,137 -3,726 -1,707 143.35%
NP 19,464 13,312 5,991 21,200 15,769 9,411 4,075 183.35%
-
NP to SH 19,464 13,312 5,991 21,200 15,769 9,411 4,075 183.35%
-
Tax Rate 25.00% 25.78% 25.01% 22.93% 28.02% 28.36% 29.52% -
Total Cost 300,702 203,507 92,584 361,859 260,158 159,247 74,759 152.70%
-
Net Worth 136,491 130,603 126,856 118,827 113,474 107,051 101,699 21.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,676 - - 4,014 - - - -
Div Payout % 13.75% - - 18.94% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 136,491 130,603 126,856 118,827 113,474 107,051 101,699 21.65%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.08% 6.14% 6.08% 5.53% 5.71% 5.58% 5.17% -
ROE 14.26% 10.19% 4.72% 17.84% 13.90% 8.79% 4.01% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.82 40.51 18.42 71.57 51.55 31.51 14.73 154.32%
EPS 3.64 2.49 1.12 3.96 2.95 1.76 0.76 183.86%
DPS 0.50 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.255 0.244 0.237 0.222 0.212 0.20 0.19 21.65%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.01 39.28 17.86 69.40 49.99 30.56 14.28 154.37%
EPS 3.53 2.41 1.09 3.84 2.86 1.71 0.74 183.10%
DPS 0.48 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.2473 0.2366 0.2298 0.2153 0.2056 0.194 0.1843 21.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.265 0.28 0.275 0.28 0.34 0.32 0.335 -
P/RPS 0.44 0.69 1.49 0.39 0.66 1.02 2.27 -66.47%
P/EPS 7.29 11.26 24.57 7.07 11.54 18.20 44.00 -69.80%
EY 13.72 8.88 4.07 14.15 8.66 5.49 2.27 231.44%
DY 1.89 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 1.04 1.15 1.16 1.26 1.60 1.60 1.76 -29.55%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 28/05/19 26/02/19 23/11/18 30/08/18 24/05/18 -
Price 0.285 0.26 0.28 0.295 0.305 0.35 0.325 -
P/RPS 0.48 0.64 1.52 0.41 0.59 1.11 2.21 -63.83%
P/EPS 7.84 10.45 25.02 7.45 10.35 19.91 42.69 -67.65%
EY 12.76 9.57 4.00 13.43 9.66 5.02 2.34 209.48%
DY 1.75 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 1.12 1.07 1.18 1.33 1.44 1.75 1.71 -24.56%

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