[INTA] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 25.23%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 650,107 466,273 335,965 280,296 411,613 383,059 288,595 14.48%
PBT 31,855 13,610 17,872 12,919 29,832 27,509 21,347 6.89%
Tax -8,964 -4,100 -6,094 -4,839 -7,384 -6,309 -5,546 8.32%
NP 22,891 9,510 11,778 8,080 22,448 21,200 15,801 6.36%
-
NP to SH 22,872 9,492 11,871 8,080 22,448 21,200 15,801 6.35%
-
Tax Rate 28.14% 30.12% 34.10% 37.46% 24.75% 22.93% 25.98% -
Total Cost 627,216 456,763 324,187 272,216 389,165 361,859 272,794 14.87%
-
Net Worth 168,998 152,013 147,196 139,702 137,026 118,827 97,952 9.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 8,047 4,014 5,352 4,549 5,352 4,014 - -
Div Payout % 35.19% 42.29% 45.09% 56.31% 23.84% 18.94% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 168,998 152,013 147,196 139,702 137,026 118,827 97,952 9.51%
NOSH 536,939 535,259 535,259 535,259 535,259 535,259 535,259 0.05%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.52% 2.04% 3.51% 2.88% 5.45% 5.53% 5.48% -
ROE 13.53% 6.24% 8.06% 5.78% 16.38% 17.84% 16.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 121.18 87.11 62.77 52.37 76.90 71.57 53.92 14.44%
EPS 4.27 1.77 2.22 1.51 4.19 3.96 2.95 6.35%
DPS 1.50 0.75 1.00 0.85 1.00 0.75 0.00 -
NAPS 0.315 0.284 0.275 0.261 0.256 0.222 0.183 9.46%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 117.83 84.51 60.89 50.80 74.60 69.43 52.31 14.48%
EPS 4.15 1.72 2.15 1.46 4.07 3.84 2.86 6.39%
DPS 1.46 0.73 0.97 0.82 0.97 0.73 0.00 -
NAPS 0.3063 0.2755 0.2668 0.2532 0.2483 0.2154 0.1775 9.51%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.26 0.225 0.265 0.305 0.27 0.28 0.365 -
P/RPS 0.21 0.26 0.42 0.58 0.35 0.39 0.68 -17.77%
P/EPS 6.10 12.69 11.95 20.20 6.44 7.07 12.36 -11.09%
EY 16.40 7.88 8.37 4.95 15.53 14.15 8.09 12.49%
DY 5.77 3.33 3.77 2.79 3.70 2.68 0.00 -
P/NAPS 0.83 0.79 0.96 1.17 1.05 1.26 1.99 -13.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 24/02/21 25/02/20 26/02/19 26/02/18 -
Price 0.29 0.26 0.275 0.29 0.27 0.295 0.41 -
P/RPS 0.24 0.30 0.44 0.55 0.35 0.41 0.76 -17.47%
P/EPS 6.80 14.66 12.40 19.21 6.44 7.45 13.89 -11.21%
EY 14.70 6.82 8.06 5.21 15.53 13.43 7.20 12.62%
DY 5.17 2.88 3.64 2.93 3.70 2.54 0.00 -
P/NAPS 0.92 0.92 1.00 1.11 1.05 1.33 2.24 -13.77%

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