[INTA] YoY TTM 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- 35.25%
YoY- -43.96%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 651,026 512,982 350,389 310,996 379,283 402,800 296,159 14.01%
PBT 35,594 15,396 13,764 16,768 25,899 29,716 23,145 7.42%
Tax -9,895 -4,571 -5,098 -5,841 -6,400 -6,600 -6,088 8.42%
NP 25,699 10,825 8,666 10,927 19,499 23,116 17,057 7.06%
-
NP to SH 25,873 10,717 8,807 10,927 19,499 23,116 17,057 7.18%
-
Tax Rate 27.80% 29.69% 37.04% 34.83% 24.71% 22.21% 26.30% -
Total Cost 625,327 502,157 341,723 300,069 359,784 379,684 279,102 14.37%
-
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 8,038 4,014 5,352 4,549 5,352 4,014 - -
Div Payout % 31.07% 37.46% 60.78% 41.64% 27.45% 17.37% - -
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 3.95% 2.11% 2.47% 3.51% 5.14% 5.74% 5.76% -
ROE 14.88% 6.85% 5.98% 7.51% 14.23% 18.22% 16.77% -
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 120.94 95.80 65.46 58.10 70.86 75.25 55.33 13.90%
EPS 4.81 2.00 1.65 2.04 3.64 4.32 3.19 7.07%
DPS 1.50 0.75 1.00 0.85 1.00 0.75 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 117.99 92.97 63.50 56.36 68.74 73.00 53.68 14.01%
EPS 4.69 1.94 1.60 1.98 3.53 4.19 3.09 7.19%
DPS 1.46 0.73 0.97 0.82 0.97 0.73 0.00 -
NAPS 0.3151 0.2834 0.2668 0.2639 0.2483 0.2299 0.1843 9.34%
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 0.29 0.23 0.41 0.52 0.25 0.37 0.61 -11.64%
P/EPS 7.18 11.24 16.41 14.70 4.80 6.37 10.51 -6.14%
EY 13.93 8.90 6.09 6.80 20.82 15.70 9.51 6.56%
DY 4.35 3.33 3.70 2.83 5.71 2.73 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 0.36 0.22 0.37 0.52 0.30 0.37 0.59 -7.89%
P/EPS 9.05 10.74 14.89 14.94 5.90 6.48 10.20 -1.97%
EY 11.05 9.31 6.72 6.69 16.94 15.42 9.81 2.00%
DY 3.45 3.49 4.08 2.79 4.65 2.68 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