[INTA] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.59%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 391,025 338,632 306,571 431,220 311,753 145,500 21.84%
PBT 14,061 21,516 14,516 32,309 25,813 8,671 10.14%
Tax -5,124 -7,050 -3,388 -7,208 -6,907 -2,365 16.71%
NP 8,937 14,466 11,128 25,101 18,906 6,306 7.21%
-
NP to SH 9,091 14,466 11,128 25,101 18,906 6,306 7.58%
-
Tax Rate 36.44% 32.77% 23.34% 22.31% 26.76% 27.27% -
Total Cost 382,088 324,166 295,443 406,119 292,847 139,194 22.36%
-
Net Worth 149,872 146,125 135,955 130,603 107,051 88,317 11.15%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,352 4,549 5,352 4,014 - - -
Div Payout % 58.88% 31.45% 48.10% 15.99% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 149,872 146,125 135,955 130,603 107,051 88,317 11.15%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.29% 4.27% 3.63% 5.82% 6.06% 4.33% -
ROE 6.07% 9.90% 8.19% 19.22% 17.66% 7.14% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 73.05 63.27 57.28 80.56 58.24 27.18 21.85%
EPS 1.70 2.70 2.08 4.69 3.53 1.18 7.57%
DPS 1.00 0.85 1.00 0.75 0.00 0.00 -
NAPS 0.28 0.273 0.254 0.244 0.20 0.165 11.15%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 70.87 61.37 55.56 78.15 56.50 26.37 21.84%
EPS 1.65 2.62 2.02 4.55 3.43 1.14 7.67%
DPS 0.97 0.82 0.97 0.73 0.00 0.00 -
NAPS 0.2716 0.2648 0.2464 0.2367 0.194 0.1601 11.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.25 0.285 0.215 0.28 0.32 0.31 -
P/RPS 0.34 0.45 0.38 0.35 0.55 1.14 -21.48%
P/EPS 14.72 10.55 10.34 5.97 9.06 26.31 -10.96%
EY 6.79 9.48 9.67 16.75 11.04 3.80 12.30%
DY 4.00 2.98 4.65 2.68 0.00 0.00 -
P/NAPS 0.89 1.04 0.85 1.15 1.60 1.88 -13.88%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 - -
Price 0.205 0.28 0.245 0.26 0.35 0.00 -
P/RPS 0.28 0.44 0.43 0.32 0.60 0.00 -
P/EPS 12.07 10.36 11.78 5.54 9.91 0.00 -
EY 8.29 9.65 8.49 18.04 10.09 0.00 -
DY 4.88 3.04 4.08 2.88 0.00 0.00 -
P/NAPS 0.73 1.03 0.96 1.07 1.75 0.00 -

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