[INTA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 191.58%
YoY- 93.62%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 335,965 300,768 340,226 387,780 280,296 260,590 223,554 31.10%
PBT 17,872 16,720 22,438 31,624 12,919 11,698 5,242 126.02%
Tax -6,094 -4,113 -5,680 -8,064 -4,839 -2,808 -1,258 185.47%
NP 11,778 12,606 16,758 23,560 8,080 8,890 3,984 105.57%
-
NP to SH 11,871 12,638 16,758 23,560 8,080 8,890 3,984 106.65%
-
Tax Rate 34.10% 24.60% 25.31% 25.50% 37.46% 24.00% 24.00% -
Total Cost 324,187 288,161 323,468 364,220 272,216 251,700 219,570 29.57%
-
Net Worth 147,196 147,196 146,125 145,590 139,702 140,773 135,955 5.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,352 3,568 - - 4,549 3,568 - -
Div Payout % 45.09% 28.23% - - 56.31% 40.14% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 147,196 147,196 146,125 145,590 139,702 140,773 135,955 5.42%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.51% 4.19% 4.93% 6.08% 2.88% 3.41% 1.78% -
ROE 8.06% 8.59% 11.47% 16.18% 5.78% 6.32% 2.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 62.77 56.19 63.56 72.45 52.37 48.68 41.77 31.10%
EPS 2.22 2.36 3.14 4.40 1.51 1.67 0.74 107.59%
DPS 1.00 0.67 0.00 0.00 0.85 0.67 0.00 -
NAPS 0.275 0.275 0.273 0.272 0.261 0.263 0.254 5.42%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.89 54.51 61.66 70.28 50.80 47.23 40.52 31.09%
EPS 2.15 2.29 3.04 4.27 1.46 1.61 0.72 106.95%
DPS 0.97 0.65 0.00 0.00 0.82 0.65 0.00 -
NAPS 0.2668 0.2668 0.2648 0.2639 0.2532 0.2551 0.2464 5.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.265 0.265 0.285 0.30 0.305 0.355 0.215 -
P/RPS 0.42 0.47 0.45 0.41 0.58 0.73 0.51 -12.10%
P/EPS 11.95 11.22 9.10 6.82 20.20 21.37 28.89 -44.39%
EY 8.37 8.91 10.99 14.67 4.95 4.68 3.46 79.91%
DY 3.77 2.52 0.00 0.00 2.79 1.88 0.00 -
P/NAPS 0.96 0.96 1.04 1.10 1.17 1.35 0.85 8.42%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 24/11/21 25/08/21 24/05/21 24/02/21 25/11/20 25/08/20 -
Price 0.275 0.265 0.28 0.305 0.29 0.295 0.245 -
P/RPS 0.44 0.47 0.44 0.42 0.55 0.61 0.59 -17.71%
P/EPS 12.40 11.22 8.94 6.93 19.21 17.76 32.92 -47.75%
EY 8.06 8.91 11.18 14.43 5.21 5.63 3.04 91.22%
DY 3.64 2.52 0.00 0.00 2.93 2.26 0.00 -
P/NAPS 1.00 0.96 1.03 1.12 1.11 1.12 0.96 2.75%

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