[INTA] QoQ 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 280,296 286,890 306,571 379,283 411,613 427,298 431,220 -24.86%
PBT 12,918 12,653 14,516 25,899 29,832 31,555 32,309 -45.57%
Tax -4,839 -3,002 -3,388 -6,400 -7,384 -6,660 -7,208 -23.23%
NP 8,079 9,651 11,128 19,499 22,448 24,895 25,101 -52.87%
-
NP to SH 8,079 9,651 11,128 19,499 22,448 24,895 25,101 -52.87%
-
Tax Rate 37.46% 23.73% 23.34% 24.71% 24.75% 21.11% 22.31% -
Total Cost 272,217 277,239 295,443 359,784 389,165 402,403 406,119 -23.31%
-
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 5,352 5,352 5,352 5,352 6,690 4,014 8.65%
Div Payout % 56.32% 55.46% 48.10% 27.45% 23.84% 26.88% 15.99% -
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% 3.36% 3.63% 5.14% 5.45% 5.83% 5.82% -
ROE 5.78% 6.86% 8.19% 14.23% 16.38% 18.24% 19.22% -
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 53.60 57.28 70.86 76.90 79.83 80.56 -24.85%
EPS 1.51 1.80 2.08 3.64 4.19 4.65 4.69 -52.86%
DPS 0.85 1.00 1.00 1.00 1.00 1.25 0.75 8.66%
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 50.80 52.00 55.56 68.74 74.60 77.44 78.15 -24.86%
EPS 1.46 1.75 2.02 3.53 4.07 4.51 4.55 -52.96%
DPS 0.82 0.97 0.97 0.97 0.97 1.21 0.73 8.02%
NAPS 0.2532 0.2551 0.2464 0.2483 0.2483 0.2474 0.2367 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 0.66 0.38 0.25 0.35 0.33 0.35 39.82%
P/EPS 20.21 19.69 10.34 4.80 6.44 5.70 5.97 124.62%
EY 4.95 5.08 9.67 20.82 15.53 17.55 16.75 -55.46%
DY 2.79 2.82 4.65 5.71 3.70 4.72 2.68 2.70%
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 0.55 0.43 0.30 0.35 0.36 0.32 43.25%
P/EPS 19.21 16.36 11.78 5.90 6.44 6.13 5.54 128.23%
EY 5.20 6.11 8.49 16.94 15.53 16.32 18.04 -56.19%
DY 2.93 3.39 4.08 4.65 3.70 4.39 2.88 1.14%
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