[INTA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -4.33%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 649,974 632,312 466,273 457,774 450,346 445,476 335,965 55.45%
PBT 27,300 22,336 13,610 14,268 14,816 15,192 17,872 32.73%
Tax -7,202 -5,964 -4,100 -3,628 -3,740 -4,080 -6,094 11.81%
NP 20,098 16,372 9,510 10,640 11,076 11,112 11,778 42.93%
-
NP to SH 20,122 16,204 9,492 10,713 11,198 11,304 11,871 42.30%
-
Tax Rate 26.38% 26.70% 30.12% 25.43% 25.24% 26.86% 34.10% -
Total Cost 629,876 615,940 456,763 447,134 439,270 434,364 324,187 55.89%
-
Net Worth 160,640 156,356 152,013 153,619 149,872 147,196 147,196 6.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,354 - 4,014 3,568 - - 5,352 0.02%
Div Payout % 26.61% - 42.29% 33.31% - - 45.09% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 160,640 156,356 152,013 153,619 149,872 147,196 147,196 6.01%
NOSH 535,679 535,679 535,259 535,259 535,259 535,259 535,259 0.05%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.09% 2.59% 2.04% 2.32% 2.46% 2.49% 3.51% -
ROE 12.53% 10.36% 6.24% 6.97% 7.47% 7.68% 8.06% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 121.38 118.09 87.11 85.52 84.14 83.23 62.77 55.40%
EPS 3.76 3.04 1.77 2.00 2.10 2.12 2.22 42.22%
DPS 1.00 0.00 0.75 0.67 0.00 0.00 1.00 0.00%
NAPS 0.30 0.292 0.284 0.287 0.28 0.275 0.275 5.98%
Adjusted Per Share Value based on latest NOSH - 535,259
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 117.85 114.65 84.54 83.00 81.66 80.77 60.92 55.44%
EPS 3.65 2.94 1.72 1.94 2.03 2.05 2.15 42.44%
DPS 0.97 0.00 0.73 0.65 0.00 0.00 0.97 0.00%
NAPS 0.2913 0.2835 0.2756 0.2785 0.2717 0.2669 0.2669 6.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.205 0.225 0.225 0.22 0.25 0.27 0.265 -
P/RPS 0.17 0.19 0.26 0.26 0.30 0.32 0.42 -45.37%
P/EPS 5.46 7.44 12.69 10.99 11.95 12.78 11.95 -40.76%
EY 18.33 13.45 7.88 9.10 8.37 7.82 8.37 68.88%
DY 4.88 0.00 3.33 3.03 0.00 0.00 3.77 18.82%
P/NAPS 0.68 0.77 0.79 0.77 0.89 0.98 0.96 -20.58%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 30/05/23 27/02/23 22/11/22 23/08/22 24/05/22 21/02/22 -
Price 0.245 0.215 0.26 0.22 0.205 0.245 0.275 -
P/RPS 0.20 0.18 0.30 0.26 0.24 0.29 0.44 -40.96%
P/EPS 6.52 7.10 14.66 10.99 9.80 11.60 12.40 -34.93%
EY 15.34 14.08 6.82 9.10 10.21 8.62 8.06 53.75%
DY 4.08 0.00 2.88 3.03 0.00 0.00 3.64 7.92%
P/NAPS 0.82 0.74 0.92 0.77 0.73 0.89 1.00 -12.42%

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