Inta Bina Group Berhad (KLSE:INTA)
Malaysia · Delayed Price · Currency is MYR 0.3900
-0.0100 (-2.50%)
At close: Aug 28, 2026
Inta Bina Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 756.04 | 750.56 | 690.76 | 650.11 | 466.27 | 335.98 | |
Revenue Growth | -0.31% | 8.66% | 6.25% | 39.43% | 38.78% | 19.87% |
Cost of Revenue | 667.14 | 663.47 | 622.11 | 597.38 | 434.63 | 304.44 |
Gross Profit | 88.9 | 87.09 | 68.65 | 52.72 | 31.64 | 31.54 |
Selling, General & Admin | 28.43 | 29.68 | 25.01 | 19.11 | 16.34 | 13.66 |
Other Operating Expenses | -1.77 | -1.35 | -1.82 | -0.69 | -1.16 | -0.86 |
Operating Expenses | 26.67 | 28.33 | 23.68 | 18.71 | 16.39 | 12.81 |
Operating Income | 62.24 | 58.75 | 44.96 | 34.02 | 15.26 | 18.73 |
Interest Expense | -7.76 | -7.72 | -4.71 | -5.6 | -3.14 | -1.71 |
Interest & Investment Income | 1.58 | 1.58 | 1.26 | 1.25 | 0.52 | 0.63 |
Earnings From Equity Investments | -0 | 0.85 | 0.99 | 1.32 | 0.23 | - |
Currency Exchange Gain (Loss) | - | - | 0.05 | 0 | - | - |
Other Non Operating Income (Expenses) | - | - | - | - | -0.02 | - |
EBT Excluding Unusual Items | 56.06 | 53.46 | 42.55 | 30.99 | 12.85 | 17.65 |
Gain (Loss) on Sale of Assets | 1.69 | 1.69 | 0.81 | 0.34 | 0.28 | 0.2 |
Asset Writedown | 0.42 | 0.42 | 0.11 | 0.48 | 0.54 | - |
Pretax Income | 58.17 | 55.57 | 43.47 | 31.81 | 13.67 | 17.85 |
Income Tax Expense | 15.95 | 15.05 | 10.34 | 8.93 | 4.11 | 6.16 |
Earnings From Continuing Operations | 42.22 | 40.52 | 33.14 | 22.89 | 9.56 | 11.69 |
Minority Interest in Earnings | -0.42 | -0.22 | 0.14 | -0.02 | -0.01 | 0.09 |
Net Income | 41.8 | 40.29 | 33.27 | 22.87 | 9.55 | 11.78 |
Net Income to Common | 41.8 | 40.29 | 33.27 | 22.87 | 9.55 | 11.78 |
Net Income Growth | 10.93% | 21.09% | 45.52% | 139.51% | -18.96% | 45.42% |
Shares Outstanding (Basic) | 617 | 588 | 546 | 536 | 535 | 535 |
Shares Outstanding (Diluted) | 622 | 604 | 571 | 539 | 536 | 535 |
Shares Change | 6.33% | 5.83% | 5.86% | 0.65% | 0.08% | - |
EPS (Basic) | 0.07 | 0.07 | 0.06 | 0.04 | 0.02 | 0.02 |
EPS (Diluted) | 0.07 | 0.07 | 0.06 | 0.04 | 0.02 | 0.02 |
EPS Growth | 4.46% | 14.41% | 37.50% | 138.22% | -19.10% | 45.70% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 32.29 | -7.51 | -17.07 | 55.73 | -13.31 | 24.48 |
Free Cash Flow Per Share | 0.05 | -0.01 | -0.03 | 0.10 | -0.03 | 0.05 |
Dividend Per Share | 0.025 | 0.025 | 0.020 | 0.015 | 0.007 | 0.010 |
Dividend Growth | 25.00% | 25.00% | 33.33% | 100.00% | -25.00% | 17.65% |
Gross Margin | 11.76% | 11.60% | 9.94% | 8.11% | 6.79% | 9.39% |
Operating Margin | 8.23% | 7.83% | 6.51% | 5.23% | 3.27% | 5.58% |
Profit Margin | 5.53% | 5.37% | 4.82% | 3.52% | 2.05% | 3.51% |
Free Cash Flow Margin | 4.27% | -1.00% | -2.47% | 8.57% | -2.85% | 7.29% |
EBITDA | 82.87 | 78.4 | 58.73 | 45.5 | 27.13 | 28.65 |
EBITDA Margin | 10.96% | 10.45% | 8.50% | 7.00% | 5.82% | 8.53% |
D&A For EBITDA | 20.64 | 19.65 | 13.77 | 11.48 | 11.87 | 9.92 |
EBIT | 62.24 | 58.75 | 44.96 | 34.02 | 15.26 | 18.73 |
EBIT Margin | 8.23% | 7.83% | 6.51% | 5.23% | 3.27% | 5.58% |
Effective Tax Rate | 27.43% | 27.09% | 23.78% | 28.06% | 30.09% | 34.52% |