[INTA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.78%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 466,273 457,774 450,346 445,476 335,965 300,768 340,226 23.31%
PBT 13,610 14,268 14,816 15,192 17,872 16,720 22,438 -28.27%
Tax -4,100 -3,628 -3,740 -4,080 -6,094 -4,113 -5,680 -19.48%
NP 9,510 10,640 11,076 11,112 11,778 12,606 16,758 -31.38%
-
NP to SH 9,492 10,713 11,198 11,304 11,871 12,638 16,758 -31.47%
-
Tax Rate 30.12% 25.43% 25.24% 26.86% 34.10% 24.60% 25.31% -
Total Cost 456,763 447,134 439,270 434,364 324,187 288,161 323,468 25.78%
-
Net Worth 152,013 153,619 149,872 147,196 147,196 147,196 146,125 2.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,014 3,568 - - 5,352 3,568 - -
Div Payout % 42.29% 33.31% - - 45.09% 28.23% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 152,013 153,619 149,872 147,196 147,196 147,196 146,125 2.66%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.04% 2.32% 2.46% 2.49% 3.51% 4.19% 4.93% -
ROE 6.24% 6.97% 7.47% 7.68% 8.06% 8.59% 11.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.11 85.52 84.14 83.23 62.77 56.19 63.56 23.31%
EPS 1.77 2.00 2.10 2.12 2.22 2.36 3.14 -31.69%
DPS 0.75 0.67 0.00 0.00 1.00 0.67 0.00 -
NAPS 0.284 0.287 0.28 0.275 0.275 0.275 0.273 2.66%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 84.60 83.06 81.71 80.83 60.96 54.57 61.73 23.31%
EPS 1.72 1.94 2.03 2.05 2.15 2.29 3.04 -31.52%
DPS 0.73 0.65 0.00 0.00 0.97 0.65 0.00 -
NAPS 0.2758 0.2787 0.2719 0.2671 0.2671 0.2671 0.2651 2.66%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.22 0.25 0.27 0.265 0.265 0.285 -
P/RPS 0.26 0.26 0.30 0.32 0.42 0.47 0.45 -30.56%
P/EPS 12.69 10.99 11.95 12.78 11.95 11.22 9.10 24.74%
EY 7.88 9.10 8.37 7.82 8.37 8.91 10.99 -19.84%
DY 3.33 3.03 0.00 0.00 3.77 2.52 0.00 -
P/NAPS 0.79 0.77 0.89 0.98 0.96 0.96 1.04 -16.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 22/11/22 23/08/22 24/05/22 21/02/22 24/11/21 25/08/21 -
Price 0.26 0.22 0.205 0.245 0.275 0.265 0.28 -
P/RPS 0.30 0.26 0.24 0.29 0.44 0.47 0.44 -22.47%
P/EPS 14.66 10.99 9.80 11.60 12.40 11.22 8.94 38.93%
EY 6.82 9.10 10.21 8.62 8.06 8.91 11.18 -28.00%
DY 2.88 3.03 0.00 0.00 3.64 2.52 0.00 -
P/NAPS 0.92 0.77 0.73 0.89 1.00 0.96 1.03 -7.23%

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