[INTA] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -67.26%
YoY- -85.04%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 387,780 280,296 260,590 223,554 264,980 411,613 426,888 -6.19%
PBT 31,624 12,919 11,698 5,242 16,224 29,832 34,602 -5.81%
Tax -8,064 -4,839 -2,808 -1,258 -4,056 -7,384 -8,650 -4.56%
NP 23,560 8,080 8,890 3,984 12,168 22,448 25,952 -6.23%
-
NP to SH 23,560 8,080 8,890 3,984 12,168 22,448 25,952 -6.23%
-
Tax Rate 25.50% 37.46% 24.00% 24.00% 25.00% 24.75% 25.00% -
Total Cost 364,220 272,216 251,700 219,570 252,812 389,165 400,936 -6.19%
-
Net Worth 145,590 139,702 140,773 135,955 137,026 137,026 136,491 4.39%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 4,549 3,568 - - 5,352 3,568 -
Div Payout % - 56.31% 40.14% - - 23.84% 13.75% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 145,590 139,702 140,773 135,955 137,026 137,026 136,491 4.39%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.08% 2.88% 3.41% 1.78% 4.59% 5.45% 6.08% -
ROE 16.18% 5.78% 6.32% 2.93% 8.88% 16.38% 19.01% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 72.45 52.37 48.68 41.77 49.51 76.90 79.75 -6.19%
EPS 4.40 1.51 1.67 0.74 2.28 4.19 4.85 -6.27%
DPS 0.00 0.85 0.67 0.00 0.00 1.00 0.67 -
NAPS 0.272 0.261 0.263 0.254 0.256 0.256 0.255 4.39%
Adjusted Per Share Value based on latest NOSH - 535,259
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 70.28 50.80 47.23 40.52 48.03 74.60 77.37 -6.20%
EPS 4.27 1.46 1.61 0.72 2.21 4.07 4.70 -6.19%
DPS 0.00 0.82 0.65 0.00 0.00 0.97 0.65 -
NAPS 0.2639 0.2532 0.2551 0.2464 0.2483 0.2483 0.2474 4.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.30 0.305 0.355 0.215 0.175 0.27 0.265 -
P/RPS 0.41 0.58 0.73 0.51 0.35 0.35 0.33 15.55%
P/EPS 6.82 20.20 21.37 28.89 7.70 6.44 5.47 15.82%
EY 14.67 4.95 4.68 3.46 12.99 15.53 18.30 -13.69%
DY 0.00 2.79 1.88 0.00 0.00 3.70 2.52 -
P/NAPS 1.10 1.17 1.35 0.85 0.68 1.05 1.04 3.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 25/11/20 25/08/20 25/06/20 25/02/20 25/11/19 -
Price 0.305 0.29 0.295 0.245 0.215 0.27 0.285 -
P/RPS 0.42 0.55 0.61 0.59 0.43 0.35 0.36 10.81%
P/EPS 6.93 19.21 17.76 32.92 9.46 6.44 5.88 11.56%
EY 14.43 5.21 5.63 3.04 10.57 15.53 17.01 -10.37%
DY 0.00 2.93 2.26 0.00 0.00 3.70 2.34 -
P/NAPS 1.12 1.11 1.12 0.96 0.84 1.05 1.12 0.00%

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