[INTA] YoY Cumulative 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- -27.1%
YoY- 93.62%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 158,997 158,078 111,369 96,945 66,245 98,575 78,834 12.39%
PBT 9,323 5,584 3,798 7,906 4,056 7,989 5,782 8.27%
Tax -2,422 -1,491 -1,020 -2,016 -1,014 -1,998 -1,707 5.99%
NP 6,901 4,093 2,778 5,890 3,042 5,991 4,075 9.16%
-
NP to SH 7,052 4,051 2,826 5,890 3,042 5,991 4,075 9.56%
-
Tax Rate 25.98% 26.70% 26.86% 25.50% 25.00% 25.01% 29.52% -
Total Cost 152,096 153,985 108,591 91,055 63,203 92,584 74,759 12.55%
-
Net Worth 173,874 156,356 147,196 145,590 137,026 126,856 101,699 9.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 173,874 156,356 147,196 145,590 137,026 126,856 101,699 9.34%
NOSH 539,199 535,679 535,259 535,259 535,259 535,259 535,259 0.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.34% 2.59% 2.49% 6.08% 4.59% 6.08% 5.17% -
ROE 4.06% 2.59% 1.92% 4.05% 2.22% 4.72% 4.01% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 29.54 29.52 20.81 18.11 12.38 18.42 14.73 12.28%
EPS 1.31 0.76 0.53 1.10 0.57 1.12 0.76 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.323 0.292 0.275 0.272 0.256 0.237 0.19 9.23%
Adjusted Per Share Value based on latest NOSH - 535,259
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.81 28.64 20.18 17.56 12.00 17.86 14.28 12.39%
EPS 1.28 0.73 0.51 1.07 0.55 1.09 0.74 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.315 0.2833 0.2667 0.2638 0.2483 0.2298 0.1843 9.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.345 0.225 0.27 0.30 0.175 0.275 0.335 -
P/RPS 1.17 0.76 1.30 1.66 1.41 1.49 2.27 -10.44%
P/EPS 26.34 29.74 51.14 27.26 30.79 24.57 44.00 -8.18%
EY 3.80 3.36 1.96 3.67 3.25 4.07 2.27 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 0.98 1.10 0.68 1.16 1.76 -7.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 30/05/23 24/05/22 24/05/21 25/06/20 28/05/19 24/05/18 -
Price 0.435 0.215 0.245 0.305 0.215 0.28 0.325 -
P/RPS 1.47 0.73 1.18 1.68 1.74 1.52 2.21 -6.56%
P/EPS 33.21 28.42 46.40 27.72 37.83 25.02 42.69 -4.09%
EY 3.01 3.52 2.15 3.61 2.64 4.00 2.34 4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.74 0.89 1.12 0.84 1.18 1.71 -3.85%

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