[INTA] QoQ Cumulative Quarter 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- 122.2%
YoY- 41.45%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 66,245 411,613 320,166 216,819 98,575 383,059 275,927 -61.33%
PBT 4,056 29,832 25,952 17,937 7,989 27,509 21,906 -67.48%
Tax -1,014 -7,384 -6,488 -4,625 -1,998 -6,309 -6,137 -69.85%
NP 3,042 22,448 19,464 13,312 5,991 21,200 15,769 -66.58%
-
NP to SH 3,042 22,448 19,464 13,312 5,991 21,200 15,769 -66.58%
-
Tax Rate 25.00% 24.75% 25.00% 25.78% 25.01% 22.93% 28.02% -
Total Cost 63,203 389,165 300,702 203,507 92,584 361,859 260,158 -61.03%
-
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 2,676 - - 4,014 - -
Div Payout % - 23.84% 13.75% - - 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 4.59% 5.45% 6.08% 6.14% 6.08% 5.53% 5.71% -
ROE 2.22% 16.38% 14.26% 10.19% 4.72% 17.84% 13.90% -
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 12.38 76.90 59.82 40.51 18.42 71.57 51.55 -61.33%
EPS 0.57 4.19 3.64 2.49 1.12 3.96 2.95 -66.54%
DPS 0.00 1.00 0.50 0.00 0.00 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 12.01 74.60 58.03 39.30 17.87 69.43 50.01 -61.33%
EPS 0.55 4.07 3.53 2.41 1.09 3.84 2.86 -66.64%
DPS 0.00 0.97 0.49 0.00 0.00 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 1.41 0.35 0.44 0.69 1.49 0.39 0.66 65.79%
P/EPS 30.79 6.44 7.29 11.26 24.57 7.07 11.54 92.25%
EY 3.25 15.53 13.72 8.88 4.07 14.15 8.66 -47.94%
DY 0.00 3.70 1.89 0.00 0.00 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 1.74 0.35 0.48 0.64 1.52 0.41 0.59 105.51%
P/EPS 37.83 6.44 7.84 10.45 25.02 7.45 10.35 137.09%
EY 2.64 15.53 12.76 9.57 4.00 13.43 9.66 -57.85%
DY 0.00 3.70 1.75 0.00 0.00 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