[INTA] QoQ TTM 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- -42.93%
YoY- -55.67%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 310,996 280,296 286,890 306,571 379,283 411,613 427,298 -19.07%
PBT 16,768 12,918 12,653 14,516 25,899 29,832 31,555 -34.36%
Tax -5,841 -4,839 -3,002 -3,388 -6,400 -7,384 -6,660 -8.36%
NP 10,927 8,079 9,651 11,128 19,499 22,448 24,895 -42.21%
-
NP to SH 10,927 8,079 9,651 11,128 19,499 22,448 24,895 -42.21%
-
Tax Rate 34.83% 37.46% 23.73% 23.34% 24.71% 24.75% 21.11% -
Total Cost 300,069 272,217 277,239 295,443 359,784 389,165 402,403 -17.75%
-
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 4,549 5,352 5,352 5,352 5,352 6,690 -22.65%
Div Payout % 41.64% 56.32% 55.46% 48.10% 27.45% 23.84% 26.88% -
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 3.51% 2.88% 3.36% 3.63% 5.14% 5.45% 5.83% -
ROE 7.51% 5.78% 6.86% 8.19% 14.23% 16.38% 18.24% -
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 58.10 52.37 53.60 57.28 70.86 76.90 79.83 -19.07%
EPS 2.04 1.51 1.80 2.08 3.64 4.19 4.65 -42.23%
DPS 0.85 0.85 1.00 1.00 1.00 1.00 1.25 -22.65%
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 56.80 51.20 52.40 56.00 69.28 75.18 78.05 -19.07%
EPS 2.00 1.48 1.76 2.03 3.56 4.10 4.55 -42.15%
DPS 0.83 0.83 0.98 0.98 0.98 0.98 1.22 -22.62%
NAPS 0.2659 0.2552 0.2571 0.2483 0.2503 0.2503 0.2493 4.38%
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 0.52 0.58 0.66 0.38 0.25 0.35 0.33 35.37%
P/EPS 14.70 20.21 19.69 10.34 4.80 6.44 5.70 87.95%
EY 6.80 4.95 5.08 9.67 20.82 15.53 17.55 -46.82%
DY 2.83 2.79 2.82 4.65 5.71 3.70 4.72 -28.87%
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 0.52 0.55 0.55 0.43 0.30 0.35 0.36 27.75%
P/EPS 14.94 19.21 16.36 11.78 5.90 6.44 6.13 81.00%
EY 6.69 5.20 6.11 8.49 16.94 15.53 16.32 -44.78%
DY 2.79 2.93 3.39 4.08 4.65 3.70 4.39 -26.05%
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