[INTA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -16.29%
YoY- -64.01%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 310,429 338,632 310,996 280,296 286,890 306,571 379,283 -12.49%
PBT 16,685 21,516 16,768 12,918 12,653 14,516 25,899 -25.38%
Tax -5,818 -7,050 -5,841 -4,839 -3,002 -3,388 -6,400 -6.15%
NP 10,867 14,466 10,927 8,079 9,651 11,128 19,499 -32.25%
-
NP to SH 10,891 14,466 10,927 8,079 9,651 11,128 19,499 -32.15%
-
Tax Rate 34.87% 32.77% 34.83% 37.46% 23.73% 23.34% 24.71% -
Total Cost 299,562 324,166 300,069 272,217 277,239 295,443 359,784 -11.48%
-
Net Worth 147,196 146,125 145,590 139,702 140,773 135,955 137,026 4.88%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,549 4,549 4,549 4,549 5,352 5,352 5,352 -10.26%
Div Payout % 41.77% 31.45% 41.64% 56.32% 55.46% 48.10% 27.45% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 147,196 146,125 145,590 139,702 140,773 135,955 137,026 4.88%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.50% 4.27% 3.51% 2.88% 3.36% 3.63% 5.14% -
ROE 7.40% 9.90% 7.51% 5.78% 6.86% 8.19% 14.23% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.00 63.27 58.10 52.37 53.60 57.28 70.86 -12.48%
EPS 2.03 2.70 2.04 1.51 1.80 2.08 3.64 -32.22%
DPS 0.85 0.85 0.85 0.85 1.00 1.00 1.00 -10.25%
NAPS 0.275 0.273 0.272 0.261 0.263 0.254 0.256 4.88%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 56.24 61.35 56.35 50.78 51.98 55.54 68.72 -12.49%
EPS 1.97 2.62 1.98 1.46 1.75 2.02 3.53 -32.19%
DPS 0.82 0.82 0.82 0.82 0.97 0.97 0.97 -10.58%
NAPS 0.2667 0.2647 0.2638 0.2531 0.255 0.2463 0.2483 4.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.265 0.285 0.30 0.305 0.355 0.215 0.175 -
P/RPS 0.46 0.45 0.52 0.58 0.66 0.38 0.25 50.10%
P/EPS 13.02 10.55 14.70 20.21 19.69 10.34 4.80 94.37%
EY 7.68 9.48 6.80 4.95 5.08 9.67 20.82 -48.53%
DY 3.21 2.98 2.83 2.79 2.82 4.65 5.71 -31.86%
P/NAPS 0.96 1.04 1.10 1.17 1.35 0.85 0.68 25.82%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 24/05/21 24/02/21 25/11/20 25/08/20 25/06/20 -
Price 0.265 0.28 0.305 0.29 0.295 0.245 0.215 -
P/RPS 0.46 0.44 0.52 0.55 0.55 0.43 0.30 32.93%
P/EPS 13.02 10.36 14.94 19.21 16.36 11.78 5.90 69.41%
EY 7.68 9.65 6.69 5.20 6.11 8.49 16.94 -40.95%
DY 3.21 3.04 2.79 2.93 3.39 4.08 4.65 -21.87%
P/NAPS 0.96 1.03 1.12 1.11 1.12 0.96 0.84 9.30%

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