[INTA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -13.14%
YoY- -15.65%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 512,982 350,389 310,996 379,283 402,800 296,159 71,270 38.93%
PBT 15,396 13,764 16,768 25,899 29,716 23,145 3,984 25.25%
Tax -4,571 -5,098 -5,841 -6,400 -6,600 -6,088 -1,165 25.57%
NP 10,825 8,666 10,927 19,499 23,116 17,057 2,819 25.12%
-
NP to SH 10,717 8,807 10,927 19,499 23,116 17,057 2,819 24.91%
-
Tax Rate 29.69% 37.04% 34.83% 24.71% 22.21% 26.30% 29.24% -
Total Cost 502,157 341,723 300,069 359,784 379,684 279,102 68,451 39.37%
-
Net Worth 156,356 147,196 145,590 137,026 126,856 101,699 58,236 17.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 4,014 5,352 4,549 5,352 4,014 - - -
Div Payout % 37.46% 60.78% 41.64% 27.45% 17.37% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 156,356 147,196 145,590 137,026 126,856 101,699 58,236 17.88%
NOSH 535,679 535,259 535,259 535,259 535,259 535,259 428,207 3.80%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.11% 2.47% 3.51% 5.14% 5.74% 5.76% 3.96% -
ROE 6.85% 5.98% 7.51% 14.23% 18.22% 16.77% 4.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 95.80 65.46 58.10 70.86 75.25 55.33 16.64 33.85%
EPS 2.00 1.65 2.04 3.64 4.32 3.19 0.66 20.28%
DPS 0.75 1.00 0.85 1.00 0.75 0.00 0.00 -
NAPS 0.292 0.275 0.272 0.256 0.237 0.19 0.136 13.57%
Adjusted Per Share Value based on latest NOSH - 535,259
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 92.94 63.48 56.35 68.72 72.98 53.66 12.91 38.93%
EPS 1.94 1.60 1.98 3.53 4.19 3.09 0.51 24.92%
DPS 0.73 0.97 0.82 0.97 0.73 0.00 0.00 -
NAPS 0.2833 0.2667 0.2638 0.2483 0.2298 0.1843 0.1055 17.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.225 0.27 0.30 0.175 0.275 0.335 0.00 -
P/RPS 0.23 0.41 0.52 0.25 0.37 0.61 0.00 -
P/EPS 11.24 16.41 14.70 4.80 6.37 10.51 0.00 -
EY 8.90 6.09 6.80 20.82 15.70 9.51 0.00 -
DY 3.33 3.70 2.83 5.71 2.73 0.00 0.00 -
P/NAPS 0.77 0.98 1.10 0.68 1.16 1.76 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 24/05/22 24/05/21 25/06/20 28/05/19 24/05/18 - -
Price 0.215 0.245 0.305 0.215 0.28 0.325 0.00 -
P/RPS 0.22 0.37 0.52 0.30 0.37 0.59 0.00 -
P/EPS 10.74 14.89 14.94 5.90 6.48 10.20 0.00 -
EY 9.31 6.72 6.69 16.94 15.42 9.81 0.00 -
DY 3.49 4.08 2.79 4.65 2.68 0.00 0.00 -
P/NAPS 0.74 0.89 1.12 0.84 1.18 1.71 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