[INTA] YoY 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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 649,974 450,346 340,226 223,554 433,638 337,316 291,000 14.32%
PBT 27,300 14,816 22,438 5,242 35,874 26,274 17,342 7.85%
Tax -7,202 -3,740 -5,680 -1,258 -9,250 -7,452 -4,730 7.25%
NP 20,098 11,076 16,758 3,984 26,624 18,822 12,612 8.07%
-
NP to SH 20,122 11,198 16,758 3,984 26,624 18,822 12,612 8.09%
-
Tax Rate 26.38% 25.24% 25.31% 24.00% 25.78% 28.36% 27.27% -
Total Cost 629,876 439,270 323,468 219,570 407,014 318,494 278,388 14.57%
-
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,354 - - - - - - -
Div Payout % 26.61% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
NOSH 535,679 535,259 535,259 535,259 535,259 535,259 535,259 0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.09% 2.46% 4.93% 1.78% 6.14% 5.58% 4.33% -
ROE 12.53% 7.47% 11.47% 2.93% 20.39% 17.58% 14.28% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 121.38 84.14 63.56 41.77 81.01 63.02 54.37 14.31%
EPS 3.76 2.10 3.14 0.74 4.98 3.52 2.36 8.06%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.273 0.254 0.244 0.20 0.165 10.47%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 118.72 82.26 62.14 40.83 79.21 61.61 53.15 14.32%
EPS 3.68 2.05 3.06 0.73 4.86 3.44 2.30 8.14%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2737 0.2669 0.2483 0.2386 0.1955 0.1613 10.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.205 0.25 0.285 0.215 0.28 0.32 0.31 -
P/RPS 0.17 0.30 0.45 0.51 0.35 0.51 0.57 -18.25%
P/EPS 5.46 11.95 9.10 28.89 5.63 9.10 13.16 -13.63%
EY 18.33 8.37 10.99 3.46 17.76 10.99 7.60 15.79%
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 1.04 0.85 1.15 1.60 1.88 -15.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 22/08/17 -
Price 0.245 0.205 0.28 0.245 0.26 0.35 0.305 -
P/RPS 0.20 0.24 0.44 0.59 0.32 0.56 0.56 -15.76%
P/EPS 6.52 9.80 8.94 32.92 5.23 9.95 12.94 -10.79%
EY 15.34 10.21 11.18 3.04 19.13 10.05 7.73 12.09%
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 1.03 0.96 1.07 1.75 1.85 -12.67%

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