[INTA] QoQ TTM 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- 9.04%
YoY- 35.52%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 411,613 427,298 431,220 402,800 383,059 343,613 311,753 20.29%
PBT 29,832 31,555 32,309 29,716 27,509 28,341 25,813 10.09%
Tax -7,384 -6,660 -7,208 -6,600 -6,309 -7,661 -6,907 4.53%
NP 22,448 24,895 25,101 23,116 21,200 20,680 18,906 12.09%
-
NP to SH 22,448 24,895 25,101 23,116 21,200 20,680 18,906 12.09%
-
Tax Rate 24.75% 21.11% 22.31% 22.21% 22.93% 27.03% 26.76% -
Total Cost 389,165 402,403 406,119 379,684 361,859 322,933 292,847 20.81%
-
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 5,352 6,690 4,014 4,014 4,014 - - -
Div Payout % 23.84% 26.88% 15.99% 17.37% 18.94% - - -
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 5.45% 5.83% 5.82% 5.74% 5.53% 6.02% 6.06% -
ROE 16.38% 18.24% 19.22% 18.22% 17.84% 18.22% 17.66% -
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 76.90 79.83 80.56 75.25 71.57 64.20 58.24 20.29%
EPS 4.19 4.65 4.69 4.32 3.96 3.86 3.53 12.07%
DPS 1.00 1.25 0.75 0.75 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 74.58 77.42 78.13 72.98 69.40 62.26 56.48 20.29%
EPS 4.07 4.51 4.55 4.19 3.84 3.75 3.43 12.04%
DPS 0.97 1.21 0.73 0.73 0.73 0.00 0.00 -
NAPS 0.2483 0.2473 0.2366 0.2298 0.2153 0.2056 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 0.35 0.33 0.35 0.37 0.39 0.53 0.55 -25.95%
P/EPS 6.44 5.70 5.97 6.37 7.07 8.80 9.06 -20.30%
EY 15.53 17.55 16.75 15.70 14.15 11.36 11.04 25.46%
DY 3.70 4.72 2.68 2.73 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 0.35 0.36 0.32 0.37 0.41 0.48 0.60 -30.11%
P/EPS 6.44 6.13 5.54 6.48 7.45 7.89 9.91 -24.91%
EY 15.53 16.32 18.04 15.42 13.43 12.67 10.09 33.20%
DY 3.70 4.39 2.88 2.68 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