[INTA] YoY 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- 117.45%
YoY- 69.41%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 158,769 122,942 110,389 84,853 91,447 107,132 67,686 15.26%
PBT 9,381 2,909 5,332 4,145 3,880 5,603 6,435 6.48%
Tax -2,749 -1,379 -3,009 -2,733 -896 -172 -1,524 10.32%
NP 6,632 1,530 2,323 1,412 2,984 5,431 4,911 5.13%
-
NP to SH 6,516 1,457 2,392 1,412 2,984 5,431 4,911 4.82%
-
Tax Rate 29.30% 47.40% 56.43% 65.93% 23.09% 3.07% 23.68% -
Total Cost 152,137 121,412 108,066 83,441 88,463 101,701 62,775 15.88%
-
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 2,682 1,338 2,676 1,873 2,676 4,014 - -
Div Payout % 41.17% 91.84% 111.89% 132.68% 89.69% 73.92% - -
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 4.18% 1.24% 2.10% 1.66% 3.26% 5.07% 7.26% -
ROE 3.86% 0.96% 1.63% 1.01% 2.18% 4.57% 5.01% -
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 29.59 22.97 20.62 15.85 17.08 20.01 12.65 15.20%
EPS 1.21 0.27 0.45 0.26 0.56 1.01 0.92 4.67%
DPS 0.50 0.25 0.50 0.35 0.50 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 28.77 22.27 20.00 15.37 16.57 19.41 12.26 15.26%
EPS 1.18 0.26 0.43 0.26 0.54 0.98 0.89 4.81%
DPS 0.49 0.24 0.48 0.34 0.48 0.73 0.00 -
NAPS 0.3062 0.2754 0.2667 0.2531 0.2483 0.2153 0.1775 9.50%
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 0.88 0.98 1.28 1.92 1.58 1.40 2.89 -17.97%
P/EPS 21.41 82.66 59.30 115.62 48.43 27.60 39.78 -9.80%
EY 4.67 1.21 1.69 0.86 2.06 3.62 2.51 10.89%
DY 1.92 1.11 1.89 1.15 1.85 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 0.98 1.13 1.33 1.83 1.58 1.47 3.24 -18.06%
P/EPS 23.88 95.52 61.54 109.93 48.43 29.07 44.69 -9.91%
EY 4.19 1.05 1.63 0.91 2.06 3.44 2.24 10.99%
DY 1.72 0.96 1.82 1.21 1.85 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