[INTA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -17.02%
YoY- 44.55%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 107,132 107,269 89,824 78,834 67,686 75,409 74,230 27.62%
PBT 5,603 8,769 7,355 5,782 6,435 6,241 4,687 12.60%
Tax -172 -2,411 -2,019 -1,707 -1,524 -1,657 -1,200 -72.51%
NP 5,431 6,358 5,336 4,075 4,911 4,584 3,487 34.25%
-
NP to SH 5,431 6,358 5,336 4,075 4,911 4,584 3,487 34.25%
-
Tax Rate 3.07% 27.49% 27.45% 29.52% 23.68% 26.55% 25.60% -
Total Cost 101,701 100,911 84,488 74,759 62,775 70,825 70,743 27.29%
-
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,014 - - - - - - -
Div Payout % 73.92% - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 118,827 113,474 107,051 101,699 97,952 93,135 88,317 21.80%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.07% 5.93% 5.94% 5.17% 7.26% 6.08% 4.70% -
ROE 4.57% 5.60% 4.98% 4.01% 5.01% 4.92% 3.95% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.01 20.04 16.78 14.73 12.65 14.09 13.87 27.59%
EPS 1.01 1.19 1.00 0.76 0.92 0.86 0.65 34.04%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.212 0.20 0.19 0.183 0.174 0.165 21.80%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.42 19.44 16.28 14.29 12.27 13.67 13.45 27.66%
EPS 0.98 1.15 0.97 0.74 0.89 0.83 0.63 34.14%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2057 0.194 0.1843 0.1775 0.1688 0.1601 21.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.34 0.32 0.335 0.365 0.29 0.31 -
P/RPS 1.40 1.70 1.91 2.27 2.89 2.06 2.24 -26.83%
P/EPS 27.60 28.62 32.10 44.00 39.78 33.86 47.59 -30.38%
EY 3.62 3.49 3.12 2.27 2.51 2.95 2.10 43.62%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.60 1.60 1.76 1.99 1.67 1.88 -23.35%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 22/11/17 22/08/17 -
Price 0.295 0.305 0.35 0.325 0.41 0.345 0.305 -
P/RPS 1.47 1.52 2.09 2.21 3.24 2.45 2.20 -23.51%
P/EPS 29.07 25.68 35.11 42.69 44.69 40.28 46.82 -27.15%
EY 3.44 3.89 2.85 2.34 2.24 2.48 2.14 37.10%
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.75 1.71 2.24 1.98 1.85 -19.70%

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