[INTA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 25.23%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 343,331 225,173 111,369 335,965 225,576 170,113 96,945 132.16%
PBT 10,701 7,408 3,798 17,872 12,540 11,219 7,906 22.33%
Tax -2,721 -1,870 -1,020 -6,094 -3,085 -2,840 -2,016 22.10%
NP 7,980 5,538 2,778 11,778 9,455 8,379 5,890 22.41%
-
NP to SH 8,035 5,599 2,826 11,871 9,479 8,379 5,890 22.97%
-
Tax Rate 25.43% 25.24% 26.86% 34.10% 24.60% 25.31% 25.50% -
Total Cost 335,351 219,635 108,591 324,187 216,121 161,734 91,055 138.29%
-
Net Worth 153,619 149,872 147,196 147,196 147,196 146,125 145,590 3.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,676 - - 5,352 2,676 - - -
Div Payout % 33.31% - - 45.09% 28.23% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 153,619 149,872 147,196 147,196 147,196 146,125 145,590 3.64%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.32% 2.46% 2.49% 3.51% 4.19% 4.93% 6.08% -
ROE 5.23% 3.74% 1.92% 8.06% 6.44% 5.73% 4.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 64.14 42.07 20.81 62.77 42.14 31.78 18.11 132.17%
EPS 1.50 1.05 0.53 2.22 1.77 1.57 1.10 22.94%
DPS 0.50 0.00 0.00 1.00 0.50 0.00 0.00 -
NAPS 0.287 0.28 0.275 0.275 0.275 0.273 0.272 3.64%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 62.20 40.80 20.18 60.87 40.87 30.82 17.56 132.18%
EPS 1.46 1.01 0.51 2.15 1.72 1.52 1.07 22.99%
DPS 0.48 0.00 0.00 0.97 0.48 0.00 0.00 -
NAPS 0.2783 0.2715 0.2667 0.2667 0.2667 0.2647 0.2638 3.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.22 0.25 0.27 0.265 0.265 0.285 0.30 -
P/RPS 0.34 0.59 1.30 0.42 0.63 0.90 1.66 -65.21%
P/EPS 14.66 23.90 51.14 11.95 14.96 18.21 27.26 -33.84%
EY 6.82 4.18 1.96 8.37 6.68 5.49 3.67 51.09%
DY 2.27 0.00 0.00 3.77 1.89 0.00 0.00 -
P/NAPS 0.77 0.89 0.98 0.96 0.96 1.04 1.10 -21.14%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 24/05/22 21/02/22 24/11/21 25/08/21 24/05/21 -
Price 0.22 0.205 0.245 0.275 0.265 0.28 0.305 -
P/RPS 0.34 0.49 1.18 0.44 0.63 0.88 1.68 -65.49%
P/EPS 14.66 19.60 46.40 12.40 14.96 17.89 27.72 -34.57%
EY 6.82 5.10 2.15 8.06 6.68 5.59 3.61 52.76%
DY 2.27 0.00 0.00 3.64 1.89 0.00 0.00 -
P/NAPS 0.77 0.73 0.89 1.00 0.96 1.03 1.12 -22.08%

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