[INTA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 7.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 107,269 89,824 78,834 67,686 75,409 74,230 71,270 31.30%
PBT 8,769 7,355 5,782 6,435 6,241 4,687 3,984 69.12%
Tax -2,411 -2,019 -1,707 -1,524 -1,657 -1,200 -1,165 62.32%
NP 6,358 5,336 4,075 4,911 4,584 3,487 2,819 71.89%
-
NP to SH 6,358 5,336 4,075 4,911 4,584 3,487 2,819 71.89%
-
Tax Rate 27.49% 27.45% 29.52% 23.68% 26.55% 25.60% 29.24% -
Total Cost 100,911 84,488 74,759 62,775 70,825 70,743 68,451 29.50%
-
Net Worth 113,474 107,051 101,699 97,952 93,135 88,317 58,236 55.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 113,474 107,051 101,699 97,952 93,135 88,317 58,236 55.94%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 428,207 16.02%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.93% 5.94% 5.17% 7.26% 6.08% 4.70% 3.96% -
ROE 5.60% 4.98% 4.01% 5.01% 4.92% 3.95% 4.84% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.04 16.78 14.73 12.65 14.09 13.87 16.64 13.18%
EPS 1.19 1.00 0.76 0.92 0.86 0.65 0.66 48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.212 0.20 0.19 0.183 0.174 0.165 0.136 34.40%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.79 16.57 14.54 12.48 13.91 13.69 13.15 31.29%
EPS 1.17 0.98 0.75 0.91 0.85 0.64 0.52 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.1975 0.1876 0.1807 0.1718 0.1629 0.1074 55.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - -
Price 0.34 0.32 0.335 0.365 0.29 0.31 0.00 -
P/RPS 1.70 1.91 2.27 2.89 2.06 2.24 0.00 -
P/EPS 28.62 32.10 44.00 39.78 33.86 47.59 0.00 -
EY 3.49 3.12 2.27 2.51 2.95 2.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.76 1.99 1.67 1.88 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 22/05/17 -
Price 0.305 0.35 0.325 0.41 0.345 0.305 0.00 -
P/RPS 1.52 2.09 2.21 3.24 2.45 2.20 0.00 -
P/EPS 25.68 35.11 42.69 44.69 40.28 46.82 0.00 -
EY 3.89 2.85 2.34 2.24 2.48 2.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.75 1.71 2.24 1.98 1.85 0.00 -

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