[INTA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -13.5%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 260,590 223,554 264,980 411,613 426,888 433,638 394,300 -24.06%
PBT 11,698 5,242 16,224 29,832 34,602 35,874 31,956 -48.73%
Tax -2,808 -1,258 -4,056 -7,384 -8,650 -9,250 -7,992 -50.11%
NP 8,890 3,984 12,168 22,448 25,952 26,624 23,964 -48.27%
-
NP to SH 8,890 3,984 12,168 22,448 25,952 26,624 23,964 -48.27%
-
Tax Rate 24.00% 24.00% 25.00% 24.75% 25.00% 25.78% 25.01% -
Total Cost 251,700 219,570 252,812 389,165 400,936 407,014 370,336 -22.64%
-
Net Worth 140,773 135,955 137,026 137,026 136,491 130,603 126,856 7.16%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,568 - - 5,352 3,568 - - -
Div Payout % 40.14% - - 23.84% 13.75% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 140,773 135,955 137,026 137,026 136,491 130,603 126,856 7.16%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.41% 1.78% 4.59% 5.45% 6.08% 6.14% 6.08% -
ROE 6.32% 2.93% 8.88% 16.38% 19.01% 20.39% 18.89% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 48.68 41.77 49.51 76.90 79.75 81.01 73.67 -24.07%
EPS 1.67 0.74 2.28 4.19 4.85 4.98 4.48 -48.11%
DPS 0.67 0.00 0.00 1.00 0.67 0.00 0.00 -
NAPS 0.263 0.254 0.256 0.256 0.255 0.244 0.237 7.16%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.23 40.52 48.03 74.60 77.37 78.59 71.46 -24.06%
EPS 1.61 0.72 2.21 4.07 4.70 4.83 4.34 -48.27%
DPS 0.65 0.00 0.00 0.97 0.65 0.00 0.00 -
NAPS 0.2551 0.2464 0.2483 0.2483 0.2474 0.2367 0.2299 7.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.355 0.215 0.175 0.27 0.265 0.28 0.275 -
P/RPS 0.73 0.51 0.35 0.35 0.33 0.35 0.37 57.11%
P/EPS 21.37 28.89 7.70 6.44 5.47 5.63 6.14 129.14%
EY 4.68 3.46 12.99 15.53 18.30 17.76 16.28 -56.34%
DY 1.88 0.00 0.00 3.70 2.52 0.00 0.00 -
P/NAPS 1.35 0.85 0.68 1.05 1.04 1.15 1.16 10.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 25/06/20 25/02/20 25/11/19 28/08/19 28/05/19 -
Price 0.295 0.245 0.215 0.27 0.285 0.26 0.28 -
P/RPS 0.61 0.59 0.43 0.35 0.36 0.32 0.38 36.97%
P/EPS 17.76 32.92 9.46 6.44 5.88 5.23 6.25 100.23%
EY 5.63 3.04 10.57 15.53 17.01 19.13 15.99 -50.04%
DY 2.26 0.00 0.00 3.70 2.34 0.00 0.00 -
P/NAPS 1.12 0.96 0.84 1.05 1.12 1.07 1.18 -3.41%

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