[INTA] YoY Quarter 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- -57.74%
YoY- 337.05%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 154,108 166,909 113,804 73,168 45,532 118,244 89,824 9.40%
PBT 10,929 8,066 3,610 3,313 -1,435 9,948 7,355 6.81%
Tax -2,537 -2,110 -850 -824 385 -2,627 -2,019 3.87%
NP 8,392 5,956 2,760 2,489 -1,050 7,321 5,336 7.83%
-
NP to SH 8,213 6,010 2,773 2,489 -1,050 7,321 5,336 7.44%
-
Tax Rate 23.21% 26.16% 23.55% 24.87% - 26.41% 27.45% -
Total Cost 145,716 160,953 111,044 70,679 46,582 110,923 84,488 9.50%
-
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 5,432 2,677 - - - - - -
Div Payout % 66.14% 44.55% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
NOSH 548,228 535,679 535,259 535,259 535,259 535,259 535,259 0.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.45% 3.57% 2.43% 3.40% -2.31% 6.19% 5.94% -
ROE 4.50% 3.74% 1.85% 1.70% -0.77% 5.61% 4.98% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.37 31.17 21.26 13.67 8.51 22.09 16.78 9.13%
EPS 1.51 1.12 0.52 0.46 -0.20 1.37 1.00 7.10%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.30 0.28 0.273 0.254 0.244 0.20 9.02%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.92 30.24 20.62 13.26 8.25 21.42 16.27 9.40%
EPS 1.49 1.09 0.50 0.45 -0.19 1.33 0.97 7.40%
DPS 0.98 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.291 0.2715 0.2647 0.2463 0.2366 0.194 9.28%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.46 0.205 0.25 0.285 0.215 0.28 0.32 -
P/RPS 1.62 0.66 1.18 2.08 2.53 1.27 1.91 -2.70%
P/EPS 30.43 18.26 48.26 61.29 -109.60 20.47 32.10 -0.88%
EY 3.29 5.48 2.07 1.63 -0.91 4.88 3.12 0.88%
DY 2.17 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.68 0.89 1.04 0.85 1.15 1.60 -2.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 -
Price 0.45 0.245 0.205 0.28 0.245 0.26 0.35 -
P/RPS 1.59 0.79 0.96 2.05 2.88 1.18 2.09 -4.45%
P/EPS 29.76 21.83 39.57 60.21 -124.89 19.01 35.11 -2.71%
EY 3.36 4.58 2.53 1.66 -0.80 5.26 2.85 2.77%
DY 2.22 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.82 0.73 1.03 0.96 1.07 1.75 -4.34%

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