[INTA] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 19.15%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 118,244 98,575 107,132 107,269 89,824 78,834 67,686 45.19%
PBT 9,948 7,989 5,603 8,769 7,355 5,782 6,435 33.80%
Tax -2,627 -1,998 -172 -2,411 -2,019 -1,707 -1,524 43.90%
NP 7,321 5,991 5,431 6,358 5,336 4,075 4,911 30.59%
-
NP to SH 7,321 5,991 5,431 6,358 5,336 4,075 4,911 30.59%
-
Tax Rate 26.41% 25.01% 3.07% 27.49% 27.45% 29.52% 23.68% -
Total Cost 110,923 92,584 101,701 100,911 84,488 74,759 62,775 46.31%
-
Net Worth 130,603 126,856 118,827 113,474 107,051 101,699 97,952 21.20%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 4,014 - - - - -
Div Payout % - - 73.92% - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 130,603 126,856 118,827 113,474 107,051 101,699 97,952 21.20%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.19% 6.08% 5.07% 5.93% 5.94% 5.17% 7.26% -
ROE 5.61% 4.72% 4.57% 5.60% 4.98% 4.01% 5.01% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.09 18.42 20.01 20.04 16.78 14.73 12.65 45.15%
EPS 1.37 1.12 1.01 1.19 1.00 0.76 0.92 30.49%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.244 0.237 0.222 0.212 0.20 0.19 0.183 21.20%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.44 17.87 19.43 19.45 16.29 14.29 12.27 45.22%
EPS 1.33 1.09 0.98 1.15 0.97 0.74 0.89 30.80%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.23 0.2155 0.2058 0.1941 0.1844 0.1776 21.20%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.28 0.275 0.28 0.34 0.32 0.335 0.365 -
P/RPS 1.27 1.49 1.40 1.70 1.91 2.27 2.89 -42.28%
P/EPS 20.47 24.57 27.60 28.62 32.10 44.00 39.78 -35.86%
EY 4.88 4.07 3.62 3.49 3.12 2.27 2.51 55.96%
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.26 1.60 1.60 1.76 1.99 -30.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 23/11/18 30/08/18 24/05/18 26/02/18 -
Price 0.26 0.28 0.295 0.305 0.35 0.325 0.41 -
P/RPS 1.18 1.52 1.47 1.52 2.09 2.21 3.24 -49.09%
P/EPS 19.01 25.02 29.07 25.68 35.11 42.69 44.69 -43.52%
EY 5.26 4.00 3.44 3.89 2.85 2.34 2.24 76.94%
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.33 1.44 1.75 1.71 2.24 -38.97%

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