[INTA] QoQ Cumulative 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- -71.74%
YoY- 47.02%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 411,613 320,166 216,819 98,575 383,059 275,927 168,658 80.97%
PBT 29,832 25,952 17,937 7,989 27,509 21,906 13,137 72.50%
Tax -7,384 -6,488 -4,625 -1,998 -6,309 -6,137 -3,726 57.57%
NP 22,448 19,464 13,312 5,991 21,200 15,769 9,411 78.24%
-
NP to SH 22,448 19,464 13,312 5,991 21,200 15,769 9,411 78.24%
-
Tax Rate 24.75% 25.00% 25.78% 25.01% 22.93% 28.02% 28.36% -
Total Cost 389,165 300,702 203,507 92,584 361,859 260,158 159,247 81.13%
-
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 2,676 - - 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% 14.26% 10.19% 4.72% 17.84% 13.90% 8.79% -
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 59.82 40.51 18.42 71.57 51.55 31.51 80.97%
EPS 4.19 3.64 2.49 1.12 3.96 2.95 1.76 78.01%
DPS 1.00 0.50 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 58.01 39.28 17.86 69.40 49.99 30.56 80.97%
EPS 4.07 3.53 2.41 1.09 3.84 2.86 1.71 77.98%
DPS 0.97 0.48 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 0.44 0.69 1.49 0.39 0.66 1.02 -50.89%
P/EPS 6.44 7.29 11.26 24.57 7.07 11.54 18.20 -49.87%
EY 15.53 13.72 8.88 4.07 14.15 8.66 5.49 99.63%
DY 3.70 1.89 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 0.48 0.64 1.52 0.41 0.59 1.11 -53.57%
P/EPS 6.44 7.84 10.45 25.02 7.45 10.35 19.91 -52.78%
EY 15.53 12.76 9.57 4.00 13.43 9.66 5.02 111.87%
DY 3.70 1.75 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