INTA | INTA BINA GROUP BERHAD

0.285 (-1.72%)
2

T-O (am): 0.290 (08:59:00)
T-O (pm): 0.280 (14:29:00)
Last updated: 16:15

Fundamental
Technical
Total Score

INTA | INTA BINA GROUP BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
26 Feb 24 Q4 Dec 23 4 31 Dec 23 158.77 9.38 6.52 4.1% 0.50 1.21 4.6% 29.1% 3.5% 347.2%
28 Nov 23 Q3 Sep 23 3 31 Dec 23 166.35 8.82 6.29 3.8% 0.50 1.18 0.3% 40.8% 4.7% 158.4%
22 Aug 23 Q2 Jun 23 2 31 Dec 23 166.91 8.07 6.01 3.6% 0.50 1.12 5.6% 46.7% 48.4% 116.7%
30 May 23 Q1 Mar 23 1 31 Dec 23 158.08 5.58 4.05 2.6% 0.00 0.76 28.6% 41.9% 178.0% 43.4%
27 Feb 23 Q4 Dec 22 4 31 Dec 22 122.94 2.91 1.46 1.2% 0.25 0.27 4.0% 11.4% 40.2% 39.1%
22 Nov 22 Q3 Sep 22 3 31 Dec 22 118.16 3.29 2.44 2.1% 0.50 0.46 3.8% 113.0% 12.2% 121.5%
23 Aug 22 Q2 Jun 22 2 31 Dec 22 113.80 3.61 2.77 2.4% 0.00 0.52 2.2% 55.5% 1.9% 11.4%
24 May 22 Q1 Mar 22 1 31 Dec 22 111.37 3.80 2.83 2.5% 0.00 0.53 0.9% 14.9% 18.1% 52.0%
21 Feb 22 Q4 Dec 21 4 31 Dec 21 110.39 5.33 2.39 2.2% 0.50 0.45 99.0% 30.1% 117.5% 69.4%
24 Nov 21 Q3 Sep 21 3 31 Dec 21 55.46 1.32 1.10 2.0% 0.50 0.21 24.2% 33.7% 55.8% 76.5%
25 Aug 21 Q2 Jun 21 2 31 Dec 21 73.17 3.31 2.49 3.4% 0.00 0.46 24.5% 60.7% 57.7% 337.1%
24 May 21 Q1 Mar 21 1 31 Dec 21 96.94 7.91 5.89 6.1% 0.00 1.10 14.2% 46.3% 317.1% 93.6%
24 Feb 21 Q4 Dec 20 4 31 Dec 20 84.85 4.14 1.41 1.7% 0.35 0.26 1.4% 7.2% 69.8% 52.7%
25 Nov 20 Q3 Sep 20 3 31 Dec 20 83.67 6.15 4.67 5.6% 0.50 0.87 83.8% 19.0% 545.2% 24.0%
25 Aug 20 Q2 Jun 20 2 31 Dec 20 45.53 -1.44 -1.05 -2.3% 0.00 -0.20 31.3% 61.5% 134.5% 114.3%
25 Jun 20 Q1 Mar 20 1 31 Dec 20 66.25 4.06 3.04 4.6% 0.00 0.57 27.6% 32.8% 1.9% 49.2%
25 Feb 20 Q4 Dec 19 4 31 Dec 19 91.45 3.88 2.98 3.3% 0.50 0.56 11.5% 14.6% 51.5% 45.1%
25 Nov 19 Q3 Sep 19 3 31 Dec 19 103.35 8.02 6.15 6.0% 0.50 1.15 12.6% 3.7% 16.0% 3.2%
28 Aug 19 Q2 Jun 19 2 31 Dec 19 118.24 9.95 7.32 6.2% 0.00 1.37 19.9% 31.6% 22.2% 37.2%
28 May 19 Q1 Mar 19 1 31 Dec 19 98.58 7.99 5.99 6.1% 0.00 1.12 8.0% 25.0% 10.3% 47.0%
26 Feb 19 Q4 Dec 18 4 31 Dec 18 107.13 5.60 5.43 5.1% 0.75 1.01 0.1% 58.3% 14.6% 10.6%
23 Nov 18 Q3 Sep 18 3 31 Dec 18 107.27 8.77 6.36 5.9% 0.00 1.19 19.4% 42.2% 19.1% 38.7%
30 Aug 18 Q2 Jun 18 2 31 Dec 18 89.82 7.36 5.34 5.9% 0.00 1.00 13.9% 21.0% 30.9% 53.0%
24 May 18 Q1 Mar 18 1 31 Dec 18 78.83 5.78 4.08 5.2% 0.00 0.76 16.5% 10.6% 17.0% 44.5%
26 Feb 18 Q4 Dec 17 4 31 Dec 17 67.69 6.43 4.91 7.3% 0.00 0.92 10.2% 7.1%
22 Nov 17 Q3 Sep 17 3 31 Dec 17 75.41 6.24 4.58 6.1% 0.00 0.86 1.6% 31.5%
22 Aug 17 Q2 Jun 17 2 31 Dec 17 74.23 4.69 3.49 4.7% 0.00 0.65 4.2% 23.7%
22 May 17 Q1 Mar 17 1 31 Dec 17 71.27 3.98 2.82 4.0% 0.00 0.66

Historical Dividends

Financial Ratios

EPS 4.25 sen
Trailing PE (Sector Median: 16.1) 6.7
PEG 0.07
Altman Z 2.1
Beaver 0.208
Current Ratio 1.37
Debt-Equity (DE) Ratio 2.01
FCF Yield 36.94 %
Revenue QoQ -4.56 %
Revenue YoY 29.14%
Profit QoQ 3.51 %
Profit YoY 347.22 %
Profit Margin (Sector Median: 1.3) 3.52 %
ROE (ROIC: 12.49) 13.52 %
Dividend Per Share (DPS) 1.5 sen
Dividend Yield (DY) 5.26 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 1.3)
ROE (ROIC: 12.41)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.32
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 6.52
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 22.3
Expected Revenue (M) 635.36
Expected Growth (%) 16.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR LIM OOI JOO added 44500.0 units announced on 16 Jan 2024 at ~RM0.275

MR LIM OOI JOO added 33200.0 units announced on 02 Feb 2023 at ~RM0.265

MR LIM OOI JOO added 178900.0 units announced on 27 Jan 2023 at ~RM0.255

MR LIM OOI JOO added 228700.0 units announced on 25 Jan 2023 at ~RM0.25

MR LIM OOI JOO added 50000.0 units announced on 19 Jan 2023 at ~RM0.25

MR LIM OOI JOO added 205900.0 units announced on 18 Jan 2023 at ~RM0.25

MR LIM OOI JOO added 298000.0 units announced on 17 Jan 2023 at ~RM0.24

MR LIM OOI JOO added 28000.0 units announced on 01 Jul 2022 at ~RM0.23

MR LIM OOI JOO added 322100.0 units announced on 27 Jun 2022 at ~RM0.23

MR LIM OOI JOO added 120000.0 units announced on 23 Jun 2022 at ~RM0.23

MR LIM OOI JOO added 128000.0 units announced on 16 Jun 2022 at ~RM0.225

MR LIM OOI JOO added 71900.0 units announced on 13 Jun 2022 at ~RM0.24

MR LIM OOI JOO added 220000.0 units announced on 09 Jun 2022 at ~RM0.235

MR LIM OOI JOO added 110000.0 units announced on 07 Jun 2022 at ~RM0.215

DR LIM PANG KIAM reduced 1500000.0 units announced on 28 Oct 2021 at ~RM0.27

MR YAP YOON KONG added 1500000.0 units announced on 28 Oct 2021 at ~RM0.27

MR YAP YOON KONG added 200000.0 units announced on 25 Oct 2021 at ~RM0.275

MR YAP YOON KONG added 400000.0 units announced on 22 Oct 2021 at ~RM0.275

MR YAP YOON KONG added 100000.0 units announced on 28 Jul 2021 at ~RM0.28

MR LIM OOI JOO added 1030000.0 units announced on 05 Mar 2021 at ~RM0.285

MR YAP YOON KONG added 400000.0 units announced on 21 Jan 2021 at ~RM0.28

MR YAP YOON KONG added 73900.0 units announced on 24 Nov 2020 at ~RM0.295

MR YAP YOON KONG added 97700.0 units announced on 23 Nov 2020 at ~RM0.295

MR YAP YOON KONG added 2400.0 units announced on 20 Nov 2020 at ~RM0.295

MR YAP YOON KONG added 87700.0 units announced on 14 Sep 2020 at ~RM0.295

MR YAP YOON KONG added 50000.0 units announced on 28 Aug 2020 at ~RM0.235

Summary


Market Cap: 153 M.

Number of Shares: 538 M.

Adjusted Float: 36.4%.

Stock highly correlated with

FBMMSCS (92%)

FBMMSCAP (91%)

FBMSCAP (88%)

PANTECH (88%)

Inta Bina Group is a building contractor with more than 25 years of operating history in the construction industry in Malaysia. We have completed more than 110 building construction projects with a total contract value of more than RM2 Billion, mainly in the Klang Valley and Johor. We are capable of building various types of buildings including residential, commercial, industrial and leisure properties. Our Group typically acts as the main contractor for our building construction projects.

Sectors: Penny Stocks, Construction

Code: 0192

Website: http://intabina.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:
Symbol Price Ex.Price Premium Expiry
INTA-WA 0.085 0.4 67.24% 18-Jul-2026

Top Shareholdings

Updated on 31-Mar-2022

Shareholder % Value (M)
Apexjaya Industries Sdn Bhd 28.08% 43.11
Amsec Nominees (Tempatan) Sdn Bhd 14.07% 21.6
Ahmad Bin Awi 12.6% 19.34
Lim Ooi Joo 9.11% 13.99
Teo Hock Choon 8.84% 13.57
Chau Yik Mun 2.32% 3.56
Maybank Nominees (Tempatan) Sdn Bhd 2.12% 3.25
Foong Jyi Chyuan 2.04% 3.13
Ong Tiau Siang 1.7% 2.61
Yap Chee Kheng 1.23% 1.89
Dato' Sia Thian Sang 1.02% 1.57
Lim Lay Ling 0.59% 0.91
Loh Teck Wah 0.58% 0.89
Chuah Theong Yee 0.58% 0.89
Alexander Yap Chee Eng 0.57% 0.88
Yap Yoon Kong 0.5% 0.77
Chiau Beng Teik 0.41% 0.63
Wong Thim Fatt 0.4% 0.61
Chang Tiang Pow 0.35% 0.54
Chung Hun Shen 0.34% 0.52
Chia Seong Pow 0.28% 0.43
Lim Soon Tiong @ Lim Soon Chong 0.28% 0.43
Yap Siew Hong 0.28% 0.43
Chang Sen Siang 0.28% 0.43
Jaspal Singh A/L Surjan Singh 0.27% 0.41
Lim Pang Kiam 0.26% 0.4
Kok Chin Seow 0.24% 0.37
Koh Kwee Choo 0.24% 0.37
Teh Shiou Cherng 0.23% 0.35
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.