[INTA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 123.16%
YoY- -65.74%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 340,226 387,780 280,296 260,590 223,554 264,980 411,613 -11.93%
PBT 22,438 31,624 12,919 11,698 5,242 16,224 29,832 -17.30%
Tax -5,680 -8,064 -4,839 -2,808 -1,258 -4,056 -7,384 -16.06%
NP 16,758 23,560 8,080 8,890 3,984 12,168 22,448 -17.72%
-
NP to SH 16,758 23,560 8,080 8,890 3,984 12,168 22,448 -17.72%
-
Tax Rate 25.31% 25.50% 37.46% 24.00% 24.00% 25.00% 24.75% -
Total Cost 323,468 364,220 272,216 251,700 219,570 252,812 389,165 -11.60%
-
Net Worth 146,125 145,590 139,702 140,773 135,955 137,026 137,026 4.38%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 4,549 3,568 - - 5,352 -
Div Payout % - - 56.31% 40.14% - - 23.84% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 146,125 145,590 139,702 140,773 135,955 137,026 137,026 4.38%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.93% 6.08% 2.88% 3.41% 1.78% 4.59% 5.45% -
ROE 11.47% 16.18% 5.78% 6.32% 2.93% 8.88% 16.38% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 63.56 72.45 52.37 48.68 41.77 49.51 76.90 -11.93%
EPS 3.14 4.40 1.51 1.67 0.74 2.28 4.19 -17.51%
DPS 0.00 0.00 0.85 0.67 0.00 0.00 1.00 -
NAPS 0.273 0.272 0.261 0.263 0.254 0.256 0.256 4.38%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 61.69 70.31 50.82 47.25 40.53 48.05 74.63 -11.93%
EPS 3.04 4.27 1.47 1.61 0.72 2.21 4.07 -17.69%
DPS 0.00 0.00 0.82 0.65 0.00 0.00 0.97 -
NAPS 0.265 0.264 0.2533 0.2552 0.2465 0.2485 0.2485 4.38%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.285 0.30 0.305 0.355 0.215 0.175 0.27 -
P/RPS 0.45 0.41 0.58 0.73 0.51 0.35 0.35 18.25%
P/EPS 9.10 6.82 20.20 21.37 28.89 7.70 6.44 25.94%
EY 10.99 14.67 4.95 4.68 3.46 12.99 15.53 -20.60%
DY 0.00 0.00 2.79 1.88 0.00 0.00 3.70 -
P/NAPS 1.04 1.10 1.17 1.35 0.85 0.68 1.05 -0.63%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 24/05/21 24/02/21 25/11/20 25/08/20 25/06/20 25/02/20 -
Price 0.28 0.305 0.29 0.295 0.245 0.215 0.27 -
P/RPS 0.44 0.42 0.55 0.61 0.59 0.43 0.35 16.49%
P/EPS 8.94 6.93 19.21 17.76 32.92 9.46 6.44 24.46%
EY 11.18 14.43 5.21 5.63 3.04 10.57 15.53 -19.69%
DY 0.00 0.00 2.93 2.26 0.00 0.00 3.70 -
P/NAPS 1.03 1.12 1.11 1.12 0.96 0.84 1.05 -1.27%

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