[INTA] QoQ Annualized 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- 0.83%
YoY- 34.17%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized 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 426,888 433,638 394,300 383,059 367,902 337,316 315,336 22.35%
PBT 34,602 35,874 31,956 27,509 29,208 26,274 23,128 30.77%
Tax -8,650 -9,250 -7,992 -6,309 -8,182 -7,452 -6,828 17.06%
NP 25,952 26,624 23,964 21,200 21,025 18,822 16,300 36.31%
-
NP to SH 25,952 26,624 23,964 21,200 21,025 18,822 16,300 36.31%
-
Tax Rate 25.00% 25.78% 25.01% 22.93% 28.01% 28.36% 29.52% -
Total Cost 400,936 407,014 370,336 361,859 346,877 318,494 299,036 21.56%
-
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 3,568 - - 4,014 - - - -
Div Payout % 13.75% - - 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 6.08% 6.14% 6.08% 5.53% 5.71% 5.58% 5.17% -
ROE 19.01% 20.39% 18.89% 17.84% 18.53% 17.58% 16.03% -
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 79.75 81.01 73.67 71.57 68.73 63.02 58.91 22.35%
EPS 4.85 4.98 4.48 3.96 3.93 3.52 3.04 36.49%
DPS 0.67 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 77.37 78.59 71.46 69.43 66.68 61.14 57.15 22.35%
EPS 4.70 4.83 4.34 3.84 3.81 3.41 2.95 36.37%
DPS 0.65 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 0.33 0.35 0.37 0.39 0.49 0.51 0.57 -30.51%
P/EPS 5.47 5.63 6.14 7.07 8.66 9.10 11.00 -37.20%
EY 18.30 17.76 16.28 14.15 11.55 10.99 9.09 59.37%
DY 2.52 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 0.36 0.32 0.38 0.41 0.44 0.56 0.55 -24.59%
P/EPS 5.88 5.23 6.25 7.45 7.76 9.95 10.67 -32.75%
EY 17.01 19.13 15.99 13.43 12.88 10.05 9.37 48.75%
DY 2.34 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