[INTA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -11.4%
YoY- -20.04%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 655,117 649,974 632,312 466,273 457,774 450,346 445,476 29.28%
PBT 29,965 27,300 22,336 13,610 14,268 14,816 15,192 57.21%
Tax -8,286 -7,202 -5,964 -4,100 -3,628 -3,740 -4,080 60.30%
NP 21,678 20,098 16,372 9,510 10,640 11,076 11,112 56.06%
-
NP to SH 21,808 20,122 16,204 9,492 10,713 11,198 11,304 54.91%
-
Tax Rate 27.65% 26.38% 26.70% 30.12% 25.43% 25.24% 26.86% -
Total Cost 633,438 629,876 615,940 456,763 447,134 439,270 434,364 28.56%
-
Net Worth 165,013 160,640 156,356 152,013 153,619 149,872 147,196 7.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,143 5,354 - 4,014 3,568 - - -
Div Payout % 32.76% 26.61% - 42.29% 33.31% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 165,013 160,640 156,356 152,013 153,619 149,872 147,196 7.90%
NOSH 535,759 535,679 535,679 535,259 535,259 535,259 535,259 0.06%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.31% 3.09% 2.59% 2.04% 2.32% 2.46% 2.49% -
ROE 13.22% 12.53% 10.36% 6.24% 6.97% 7.47% 7.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 122.28 121.38 118.09 87.11 85.52 84.14 83.23 29.20%
EPS 4.07 3.76 3.04 1.77 2.00 2.10 2.12 54.40%
DPS 1.33 1.00 0.00 0.75 0.67 0.00 0.00 -
NAPS 0.308 0.30 0.292 0.284 0.287 0.28 0.275 7.84%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 118.73 117.80 114.60 84.51 82.97 81.62 80.74 29.28%
EPS 3.95 3.65 2.94 1.72 1.94 2.03 2.05 54.78%
DPS 1.29 0.97 0.00 0.73 0.65 0.00 0.00 -
NAPS 0.2991 0.2911 0.2834 0.2755 0.2784 0.2716 0.2668 7.90%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.26 0.205 0.225 0.225 0.22 0.25 0.27 -
P/RPS 0.21 0.17 0.19 0.26 0.26 0.30 0.32 -24.46%
P/EPS 6.39 5.46 7.44 12.69 10.99 11.95 12.78 -36.97%
EY 15.66 18.33 13.45 7.88 9.10 8.37 7.82 58.80%
DY 5.13 4.88 0.00 3.33 3.03 0.00 0.00 -
P/NAPS 0.84 0.68 0.77 0.79 0.77 0.89 0.98 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 30/05/23 27/02/23 22/11/22 23/08/22 24/05/22 -
Price 0.26 0.245 0.215 0.26 0.22 0.205 0.245 -
P/RPS 0.21 0.20 0.18 0.30 0.26 0.24 0.29 -19.34%
P/EPS 6.39 6.52 7.10 14.66 10.99 9.80 11.60 -32.77%
EY 15.66 15.34 14.08 6.82 9.10 10.21 8.62 48.83%
DY 5.13 4.08 0.00 2.88 3.03 0.00 0.00 -
P/NAPS 0.84 0.82 0.74 0.92 0.77 0.73 0.89 -3.77%

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