[INTA] QoQ TTM 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- 14.7%
YoY- -4.26%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 566,087 512,982 466,273 453,720 391,025 350,389 335,965 41.73%
PBT 19,852 15,396 13,610 16,033 14,061 13,764 17,872 7.27%
Tax -5,831 -4,571 -4,100 -5,730 -5,124 -5,098 -6,094 -2.90%
NP 14,021 10,825 9,510 10,303 8,937 8,666 11,778 12.35%
-
NP to SH 13,954 10,717 9,492 10,427 9,091 8,807 11,871 11.41%
-
Tax Rate 29.37% 29.69% 30.12% 35.74% 36.44% 37.04% 34.10% -
Total Cost 552,066 502,157 456,763 443,417 382,088 341,723 324,187 42.74%
-
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 6,691 4,014 4,014 5,352 5,352 5,352 5,352 16.09%
Div Payout % 47.96% 37.46% 42.29% 51.33% 58.88% 60.78% 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 2.48% 2.11% 2.04% 2.27% 2.29% 2.47% 3.51% -
ROE 8.69% 6.85% 6.24% 6.79% 6.07% 5.98% 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 105.72 95.80 87.11 84.77 73.05 65.46 62.77 41.69%
EPS 2.61 2.00 1.77 1.95 1.70 1.65 2.22 11.42%
DPS 1.25 0.75 0.75 1.00 1.00 1.00 1.00 16.08%
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 102.64 93.01 84.54 82.27 70.90 63.53 60.92 41.72%
EPS 2.53 1.94 1.72 1.89 1.65 1.60 2.15 11.49%
DPS 1.21 0.73 0.73 0.97 0.97 0.97 0.97 15.92%
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 0.19 0.23 0.26 0.26 0.34 0.41 0.42 -41.15%
P/EPS 7.87 11.24 12.69 11.29 14.72 16.41 11.95 -24.36%
EY 12.71 8.90 7.88 8.85 6.79 6.09 8.37 32.21%
DY 6.10 3.33 3.33 4.55 4.00 3.70 3.77 37.94%
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 0.23 0.22 0.30 0.26 0.28 0.37 0.44 -35.18%
P/EPS 9.40 10.74 14.66 11.29 12.07 14.89 12.40 -16.90%
EY 10.64 9.31 6.82 8.85 8.29 6.72 8.06 20.39%
DY 5.10 3.49 2.88 4.55 4.88 4.08 3.64 25.28%
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