[INTA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.39%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 566,087 391,025 338,632 306,571 431,220 311,753 145,500 25.39%
PBT 19,852 14,061 21,516 14,516 32,309 25,813 8,671 14.79%
Tax -5,831 -5,124 -7,050 -3,388 -7,208 -6,907 -2,365 16.22%
NP 14,021 8,937 14,466 11,128 25,101 18,906 6,306 14.23%
-
NP to SH 13,954 9,091 14,466 11,128 25,101 18,906 6,306 14.14%
-
Tax Rate 29.37% 36.44% 32.77% 23.34% 22.31% 26.76% 27.27% -
Total Cost 552,066 382,088 324,166 295,443 406,119 292,847 139,194 25.80%
-
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 6,691 5,352 4,549 5,352 4,014 - - -
Div Payout % 47.96% 58.88% 31.45% 48.10% 15.99% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
NOSH 535,679 535,259 535,259 535,259 535,259 535,259 535,259 0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.48% 2.29% 4.27% 3.63% 5.82% 6.06% 4.33% -
ROE 8.69% 6.07% 9.90% 8.19% 19.22% 17.66% 7.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 105.72 73.05 63.27 57.28 80.56 58.24 27.18 25.39%
EPS 2.61 1.70 2.70 2.08 4.69 3.53 1.18 14.13%
DPS 1.25 1.00 0.85 1.00 0.75 0.00 0.00 -
NAPS 0.30 0.28 0.273 0.254 0.244 0.20 0.165 10.47%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 103.40 71.42 61.85 56.00 78.76 56.94 26.58 25.39%
EPS 2.55 1.66 2.64 2.03 4.58 3.45 1.15 14.18%
DPS 1.22 0.98 0.83 0.98 0.73 0.00 0.00 -
NAPS 0.2934 0.2737 0.2669 0.2483 0.2386 0.1955 0.1613 10.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.205 0.25 0.285 0.215 0.28 0.32 0.31 -
P/RPS 0.19 0.34 0.45 0.38 0.35 0.55 1.14 -25.80%
P/EPS 7.87 14.72 10.55 10.34 5.97 9.06 26.31 -18.21%
EY 12.71 6.79 9.48 9.67 16.75 11.04 3.80 22.27%
DY 6.10 4.00 2.98 4.65 2.68 0.00 0.00 -
P/NAPS 0.68 0.89 1.04 0.85 1.15 1.60 1.88 -15.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 - -
Price 0.245 0.205 0.28 0.245 0.26 0.35 0.00 -
P/RPS 0.23 0.28 0.44 0.43 0.32 0.60 0.00 -
P/EPS 9.40 12.07 10.36 11.78 5.54 9.91 0.00 -
EY 10.64 8.29 9.65 8.49 18.04 10.09 0.00 -
DY 5.10 4.88 3.04 4.08 2.88 0.00 0.00 -
P/NAPS 0.82 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