[INTA] QoQ TTM 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- 2.51%
YoY- 34.17%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 427,298 431,220 402,800 383,059 343,613 311,753 296,159 27.65%
PBT 31,555 32,309 29,716 27,509 28,341 25,813 23,145 22.93%
Tax -6,660 -7,208 -6,600 -6,309 -7,661 -6,907 -6,088 6.16%
NP 24,895 25,101 23,116 21,200 20,680 18,906 17,057 28.63%
-
NP to SH 24,895 25,101 23,116 21,200 20,680 18,906 17,057 28.63%
-
Tax Rate 21.11% 22.31% 22.21% 22.93% 27.03% 26.76% 26.30% -
Total Cost 402,403 406,119 379,684 361,859 322,933 292,847 279,102 27.59%
-
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 6,690 4,014 4,014 4,014 - - - -
Div Payout % 26.88% 15.99% 17.37% 18.94% - - - -
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 5.83% 5.82% 5.74% 5.53% 6.02% 6.06% 5.76% -
ROE 18.24% 19.22% 18.22% 17.84% 18.22% 17.66% 16.77% -
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 79.83 80.56 75.25 71.57 64.20 58.24 55.33 27.65%
EPS 4.65 4.69 4.32 3.96 3.86 3.53 3.19 28.53%
DPS 1.25 0.75 0.75 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 77.94 78.66 73.47 69.87 62.68 56.87 54.02 27.65%
EPS 4.54 4.58 4.22 3.87 3.77 3.45 3.11 28.65%
DPS 1.22 0.73 0.73 0.73 0.00 0.00 0.00 -
NAPS 0.249 0.2382 0.2314 0.2167 0.207 0.1953 0.1855 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 0.33 0.35 0.37 0.39 0.53 0.55 0.61 -33.58%
P/EPS 5.70 5.97 6.37 7.07 8.80 9.06 10.51 -33.47%
EY 17.55 16.75 15.70 14.15 11.36 11.04 9.51 50.39%
DY 4.72 2.68 2.73 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 0.36 0.32 0.37 0.41 0.48 0.60 0.59 -28.03%
P/EPS 6.13 5.54 6.48 7.45 7.89 9.91 10.20 -28.76%
EY 16.32 18.04 15.42 13.43 12.67 10.09 9.81 40.35%
DY 4.39 2.88 2.68 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