[INTA] QoQ Cumulative Quarter 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- -86.45%
YoY- -49.22%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 280,296 195,443 111,777 66,245 411,613 320,166 216,819 18.57%
PBT 12,919 8,774 2,621 4,056 29,832 25,952 17,937 -19.57%
Tax -4,839 -2,106 -629 -1,014 -7,384 -6,488 -4,625 3.04%
NP 8,080 6,668 1,992 3,042 22,448 19,464 13,312 -28.20%
-
NP to SH 8,080 6,668 1,992 3,042 22,448 19,464 13,312 -28.20%
-
Tax Rate 37.46% 24.00% 24.00% 25.00% 24.75% 25.00% 25.78% -
Total Cost 272,216 188,775 109,785 63,203 389,165 300,702 203,507 21.29%
-
Net Worth 139,702 140,773 135,955 137,026 137,026 136,491 130,603 4.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,549 2,676 - - 5,352 2,676 - -
Div Payout % 56.31% 40.14% - - 23.84% 13.75% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 139,702 140,773 135,955 137,026 137,026 136,491 130,603 4.57%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.88% 3.41% 1.78% 4.59% 5.45% 6.08% 6.14% -
ROE 5.78% 4.74% 1.47% 2.22% 16.38% 14.26% 10.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.37 36.51 20.88 12.38 76.90 59.82 40.51 18.57%
EPS 1.51 1.25 0.37 0.57 4.19 3.64 2.49 -28.24%
DPS 0.85 0.50 0.00 0.00 1.00 0.50 0.00 -
NAPS 0.261 0.263 0.254 0.256 0.256 0.255 0.244 4.57%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.82 35.44 20.27 12.01 74.63 58.05 39.31 18.58%
EPS 1.47 1.21 0.36 0.55 4.07 3.53 2.41 -27.96%
DPS 0.82 0.49 0.00 0.00 0.97 0.49 0.00 -
NAPS 0.2533 0.2552 0.2465 0.2485 0.2485 0.2475 0.2368 4.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.305 0.355 0.215 0.175 0.27 0.265 0.28 -
P/RPS 0.58 0.97 1.03 1.41 0.35 0.44 0.69 -10.88%
P/EPS 20.20 28.50 57.77 30.79 6.44 7.29 11.26 47.38%
EY 4.95 3.51 1.73 3.25 15.53 13.72 8.88 -32.14%
DY 2.79 1.41 0.00 0.00 3.70 1.89 0.00 -
P/NAPS 1.17 1.35 0.85 0.68 1.05 1.04 1.15 1.15%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 25/08/20 25/06/20 25/02/20 25/11/19 28/08/19 -
Price 0.29 0.295 0.245 0.215 0.27 0.285 0.26 -
P/RPS 0.55 0.81 1.17 1.74 0.35 0.48 0.64 -9.56%
P/EPS 19.21 23.68 65.83 37.83 6.44 7.84 10.45 49.78%
EY 5.21 4.22 1.52 2.64 15.53 12.76 9.57 -33.20%
DY 2.93 1.69 0.00 0.00 3.70 1.75 0.00 -
P/NAPS 1.11 1.12 0.96 0.84 1.05 1.12 1.07 2.46%

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