[INTA] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 655,117 457,774 300,768 260,590 426,888 367,902 294,545 14.24%
PBT 29,965 14,268 16,720 11,698 34,602 29,208 19,882 7.07%
Tax -8,286 -3,628 -4,113 -2,808 -8,650 -8,182 -5,362 7.51%
NP 21,678 10,640 12,606 8,890 25,952 21,025 14,520 6.90%
-
NP to SH 21,808 10,713 12,638 8,890 25,952 21,025 14,520 7.01%
-
Tax Rate 27.65% 25.43% 24.60% 24.00% 25.00% 28.01% 26.97% -
Total Cost 633,438 447,134 288,161 251,700 400,936 346,877 280,025 14.56%
-
Net Worth 165,013 153,619 147,196 140,773 136,491 113,474 93,135 9.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 7,143 3,568 3,568 3,568 3,568 - - -
Div Payout % 32.76% 33.31% 28.23% 40.14% 13.75% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 165,013 153,619 147,196 140,773 136,491 113,474 93,135 9.99%
NOSH 535,759 535,259 535,259 535,259 535,259 535,259 535,259 0.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.31% 2.32% 4.19% 3.41% 6.08% 5.71% 4.93% -
ROE 13.22% 6.97% 8.59% 6.32% 19.01% 18.53% 15.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 122.28 85.52 56.19 48.68 79.75 68.73 55.03 14.22%
EPS 4.07 2.00 2.36 1.67 4.85 3.93 2.71 7.00%
DPS 1.33 0.67 0.67 0.67 0.67 0.00 0.00 -
NAPS 0.308 0.287 0.275 0.263 0.255 0.212 0.174 9.98%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 118.73 82.97 54.51 47.23 77.37 66.68 53.38 14.24%
EPS 3.95 1.94 2.29 1.61 4.70 3.81 2.63 7.01%
DPS 1.29 0.65 0.65 0.65 0.65 0.00 0.00 -
NAPS 0.2991 0.2784 0.2668 0.2551 0.2474 0.2057 0.1688 9.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.26 0.22 0.265 0.355 0.265 0.34 0.29 -
P/RPS 0.21 0.26 0.47 0.73 0.33 0.49 0.53 -14.29%
P/EPS 6.39 10.99 11.22 21.37 5.47 8.66 10.69 -8.21%
EY 15.66 9.10 8.91 4.68 18.30 11.55 9.35 8.97%
DY 5.13 3.03 2.52 1.88 2.52 0.00 0.00 -
P/NAPS 0.84 0.77 0.96 1.35 1.04 1.60 1.67 -10.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 24/11/21 25/11/20 25/11/19 23/11/18 22/11/17 -
Price 0.26 0.22 0.265 0.295 0.285 0.305 0.345 -
P/RPS 0.21 0.26 0.47 0.61 0.36 0.44 0.63 -16.72%
P/EPS 6.39 10.99 11.22 17.76 5.88 7.76 12.72 -10.83%
EY 15.66 9.10 8.91 5.63 17.01 12.88 7.86 12.16%
DY 5.13 3.03 2.52 2.26 2.34 0.00 0.00 -
P/NAPS 0.84 0.77 0.96 1.12 1.12 1.44 1.98 -13.31%

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