[INTA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 58.4%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 494,164 313,105 158,997 650,107 491,338 324,987 158,078 113.35%
PBT 32,268 20,252 9,323 31,855 22,474 13,650 5,584 220.99%
Tax -8,056 -4,959 -2,422 -8,964 -6,215 -3,601 -1,491 206.96%
NP 24,212 15,293 6,901 22,891 16,259 10,049 4,093 226.02%
-
NP to SH 24,180 15,265 7,052 22,872 16,356 10,061 4,051 227.98%
-
Tax Rate 24.97% 24.49% 25.98% 28.14% 27.65% 26.38% 26.70% -
Total Cost 469,952 297,812 152,096 627,216 475,079 314,938 153,985 109.97%
-
Net Worth 188,006 182,524 173,874 168,998 165,013 160,640 156,356 13.03%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 10,867 5,432 - 8,047 5,357 2,677 - -
Div Payout % 44.94% 35.59% - 35.19% 32.76% 26.61% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 188,006 182,524 173,874 168,998 165,013 160,640 156,356 13.03%
NOSH 543,370 548,228 539,199 536,939 535,759 535,679 535,679 0.95%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.90% 4.88% 4.34% 3.52% 3.31% 3.09% 2.59% -
ROE 12.86% 8.36% 4.06% 13.53% 9.91% 6.26% 2.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 90.94 57.64 29.54 121.18 91.71 60.69 29.52 111.28%
EPS 4.45 2.82 1.31 4.27 3.05 1.88 0.76 223.81%
DPS 2.00 1.00 0.00 1.50 1.00 0.50 0.00 -
NAPS 0.346 0.336 0.323 0.315 0.308 0.30 0.292 11.94%
Adjusted Per Share Value based on latest NOSH - 550,308
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 89.56 56.75 28.82 117.83 89.05 58.90 28.65 113.34%
EPS 4.38 2.77 1.28 4.15 2.96 1.82 0.73 229.11%
DPS 1.97 0.98 0.00 1.46 0.97 0.49 0.00 -
NAPS 0.3407 0.3308 0.3151 0.3063 0.2991 0.2911 0.2834 13.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.455 0.46 0.345 0.26 0.26 0.205 0.225 -
P/RPS 0.50 0.80 1.17 0.21 0.28 0.34 0.76 -24.29%
P/EPS 10.22 16.37 26.34 6.10 8.52 10.91 29.74 -50.84%
EY 9.78 6.11 3.80 16.40 11.74 9.17 3.36 103.46%
DY 4.40 2.17 0.00 5.77 3.85 2.44 0.00 -
P/NAPS 1.32 1.37 1.07 0.83 0.84 0.68 0.77 43.09%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 28/05/24 26/02/24 28/11/23 22/08/23 30/05/23 -
Price 0.47 0.45 0.435 0.29 0.26 0.245 0.215 -
P/RPS 0.52 0.78 1.47 0.24 0.28 0.40 0.73 -20.19%
P/EPS 10.56 16.01 33.21 6.80 8.52 13.04 28.42 -48.22%
EY 9.47 6.24 3.01 14.70 11.74 7.67 3.52 93.08%
DY 4.26 2.22 0.00 5.17 3.85 2.04 0.00 -
P/NAPS 1.36 1.34 1.35 0.92 0.84 0.82 0.74 49.87%

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