[INTA] QoQ 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- -14.58%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 103,347 118,244 98,575 107,132 107,269 89,824 78,834 19.76%
PBT 8,015 9,948 7,989 5,603 8,769 7,355 5,782 24.29%
Tax -1,863 -2,627 -1,998 -172 -2,411 -2,019 -1,707 5.99%
NP 6,152 7,321 5,991 5,431 6,358 5,336 4,075 31.56%
-
NP to SH 6,152 7,321 5,991 5,431 6,358 5,336 4,075 31.56%
-
Tax Rate 23.24% 26.41% 25.01% 3.07% 27.49% 27.45% 29.52% -
Total Cost 97,195 110,923 92,584 101,701 100,911 84,488 74,759 19.10%
-
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 % 43.50% - - 73.92% - - - -
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 5.95% 6.19% 6.08% 5.07% 5.93% 5.94% 5.17% -
ROE 4.51% 5.61% 4.72% 4.57% 5.60% 4.98% 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 19.31 22.09 18.42 20.01 20.04 16.78 14.73 19.76%
EPS 1.15 1.37 1.12 1.01 1.19 1.00 0.76 31.76%
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 18.73 21.43 17.87 19.42 19.44 16.28 14.29 19.74%
EPS 1.11 1.33 1.09 0.98 1.15 0.97 0.74 31.00%
DPS 0.49 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.2474 0.2367 0.2299 0.2154 0.2057 0.194 0.1843 21.66%
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 1.37 1.27 1.49 1.40 1.70 1.91 2.27 -28.56%
P/EPS 23.06 20.47 24.57 27.60 28.62 32.10 44.00 -34.97%
EY 4.34 4.88 4.07 3.62 3.49 3.12 2.27 53.98%
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 1.48 1.18 1.52 1.47 1.52 2.09 2.21 -23.43%
P/EPS 24.80 19.01 25.02 29.07 25.68 35.11 42.69 -30.35%
EY 4.03 5.26 4.00 3.44 3.89 2.85 2.34 43.63%
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