[INTA] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.59%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 379,283 411,613 427,298 431,220 402,800 383,059 343,613 6.79%
PBT 25,899 29,832 31,555 32,309 29,716 27,509 28,341 -5.82%
Tax -6,400 -7,384 -6,660 -7,208 -6,600 -6,309 -7,661 -11.28%
NP 19,499 22,448 24,895 25,101 23,116 21,200 20,680 -3.84%
-
NP to SH 19,499 22,448 24,895 25,101 23,116 21,200 20,680 -3.84%
-
Tax Rate 24.71% 24.75% 21.11% 22.31% 22.21% 22.93% 27.03% -
Total Cost 359,784 389,165 402,403 406,119 379,684 361,859 322,933 7.46%
-
Net Worth 137,026 137,026 136,491 130,603 126,856 118,827 113,474 13.38%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 5,352 5,352 6,690 4,014 4,014 4,014 - -
Div Payout % 27.45% 23.84% 26.88% 15.99% 17.37% 18.94% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 137,026 137,026 136,491 130,603 126,856 118,827 113,474 13.38%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.14% 5.45% 5.83% 5.82% 5.74% 5.53% 6.02% -
ROE 14.23% 16.38% 18.24% 19.22% 18.22% 17.84% 18.22% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 70.86 76.90 79.83 80.56 75.25 71.57 64.20 6.79%
EPS 3.64 4.19 4.65 4.69 4.32 3.96 3.86 -3.83%
DPS 1.00 1.00 1.25 0.75 0.75 0.75 0.00 -
NAPS 0.256 0.256 0.255 0.244 0.237 0.222 0.212 13.38%
Adjusted Per Share Value based on latest NOSH - 535,259
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 68.74 74.60 77.44 78.15 73.00 69.43 62.28 6.79%
EPS 3.53 4.07 4.51 4.55 4.19 3.84 3.75 -3.94%
DPS 0.97 0.97 1.21 0.73 0.73 0.73 0.00 -
NAPS 0.2483 0.2483 0.2474 0.2367 0.2299 0.2154 0.2057 13.35%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.175 0.27 0.265 0.28 0.275 0.28 0.34 -
P/RPS 0.25 0.35 0.33 0.35 0.37 0.39 0.53 -39.37%
P/EPS 4.80 6.44 5.70 5.97 6.37 7.07 8.80 -33.21%
EY 20.82 15.53 17.55 16.75 15.70 14.15 11.36 49.70%
DY 5.71 3.70 4.72 2.68 2.73 2.68 0.00 -
P/NAPS 0.68 1.05 1.04 1.15 1.16 1.26 1.60 -43.44%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 25/02/20 25/11/19 28/08/19 28/05/19 26/02/19 23/11/18 -
Price 0.215 0.27 0.285 0.26 0.28 0.295 0.305 -
P/RPS 0.30 0.35 0.36 0.32 0.37 0.41 0.48 -26.87%
P/EPS 5.90 6.44 6.13 5.54 6.48 7.45 7.89 -17.60%
EY 16.94 15.53 16.32 18.04 15.42 13.43 12.67 21.34%
DY 4.65 3.70 4.39 2.88 2.68 2.54 0.00 -
P/NAPS 0.84 1.05 1.12 1.07 1.18 1.33 1.44 -30.16%

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