[INTA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.58%
YoY- 42.16%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 450,346 445,476 335,965 300,768 340,226 387,780 280,296 37.29%
PBT 14,816 15,192 17,872 16,720 22,438 31,624 12,919 9.59%
Tax -3,740 -4,080 -6,094 -4,113 -5,680 -8,064 -4,839 -15.82%
NP 11,076 11,112 11,778 12,606 16,758 23,560 8,080 23.47%
-
NP to SH 11,198 11,304 11,871 12,638 16,758 23,560 8,080 24.37%
-
Tax Rate 25.24% 26.86% 34.10% 24.60% 25.31% 25.50% 37.46% -
Total Cost 439,270 434,364 324,187 288,161 323,468 364,220 272,216 37.69%
-
Net Worth 149,872 147,196 147,196 147,196 146,125 145,590 139,702 4.80%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 5,352 3,568 - - 4,549 -
Div Payout % - - 45.09% 28.23% - - 56.31% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 149,872 147,196 147,196 147,196 146,125 145,590 139,702 4.80%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.46% 2.49% 3.51% 4.19% 4.93% 6.08% 2.88% -
ROE 7.47% 7.68% 8.06% 8.59% 11.47% 16.18% 5.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 84.14 83.23 62.77 56.19 63.56 72.45 52.37 37.29%
EPS 2.10 2.12 2.22 2.36 3.14 4.40 1.51 24.66%
DPS 0.00 0.00 1.00 0.67 0.00 0.00 0.85 -
NAPS 0.28 0.275 0.275 0.275 0.273 0.272 0.261 4.80%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 81.62 80.74 60.89 54.51 61.66 70.28 50.80 37.29%
EPS 2.03 2.05 2.15 2.29 3.04 4.27 1.46 24.64%
DPS 0.00 0.00 0.97 0.65 0.00 0.00 0.82 -
NAPS 0.2716 0.2668 0.2668 0.2668 0.2648 0.2639 0.2532 4.80%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.25 0.27 0.265 0.265 0.285 0.30 0.305 -
P/RPS 0.30 0.32 0.42 0.47 0.45 0.41 0.58 -35.64%
P/EPS 11.95 12.78 11.95 11.22 9.10 6.82 20.20 -29.59%
EY 8.37 7.82 8.37 8.91 10.99 14.67 4.95 42.06%
DY 0.00 0.00 3.77 2.52 0.00 0.00 2.79 -
P/NAPS 0.89 0.98 0.96 0.96 1.04 1.10 1.17 -16.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 21/02/22 24/11/21 25/08/21 24/05/21 24/02/21 -
Price 0.205 0.245 0.275 0.265 0.28 0.305 0.29 -
P/RPS 0.24 0.29 0.44 0.47 0.44 0.42 0.55 -42.55%
P/EPS 9.80 11.60 12.40 11.22 8.94 6.93 19.21 -36.23%
EY 10.21 8.62 8.06 8.91 11.18 14.43 5.21 56.79%
DY 0.00 0.00 3.64 2.52 0.00 0.00 2.93 -
P/NAPS 0.73 0.89 1.00 0.96 1.03 1.12 1.11 -24.43%

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