[INTA] QoQ 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- 10.31%
YoY- 47.02%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 91,447 103,347 118,244 98,575 107,132 107,269 89,824 1.19%
PBT 3,880 8,015 9,948 7,989 5,603 8,769 7,355 -34.63%
Tax -896 -1,863 -2,627 -1,998 -172 -2,411 -2,019 -41.73%
NP 2,984 6,152 7,321 5,991 5,431 6,358 5,336 -32.05%
-
NP to SH 2,984 6,152 7,321 5,991 5,431 6,358 5,336 -32.05%
-
Tax Rate 23.09% 23.24% 26.41% 25.01% 3.07% 27.49% 27.45% -
Total Cost 88,463 97,195 110,923 92,584 101,701 100,911 84,488 3.10%
-
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 2,676 2,676 - - 4,014 - - -
Div Payout % 89.69% 43.50% - - 73.92% - - -
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 3.26% 5.95% 6.19% 6.08% 5.07% 5.93% 5.94% -
ROE 2.18% 4.51% 5.61% 4.72% 4.57% 5.60% 4.98% -
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 17.08 19.31 22.09 18.42 20.01 20.04 16.78 1.18%
EPS 0.56 1.15 1.37 1.12 1.01 1.19 1.00 -31.98%
DPS 0.50 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 16.57 18.73 21.43 17.87 19.42 19.44 16.28 1.18%
EPS 0.54 1.11 1.33 1.09 0.98 1.15 0.97 -32.25%
DPS 0.49 0.49 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.2483 0.2474 0.2367 0.2299 0.2154 0.2057 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 1.58 1.37 1.27 1.49 1.40 1.70 1.91 -11.84%
P/EPS 48.43 23.06 20.47 24.57 27.60 28.62 32.10 31.44%
EY 2.06 4.34 4.88 4.07 3.62 3.49 3.12 -24.11%
DY 1.85 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 1.58 1.48 1.18 1.52 1.47 1.52 2.09 -16.97%
P/EPS 48.43 24.80 19.01 25.02 29.07 25.68 35.11 23.84%
EY 2.06 4.03 5.26 4.00 3.44 3.89 2.85 -19.41%
DY 1.85 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