[INTA] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 635,988 632,312 445,476 387,780 264,980 394,300 315,336 12.39%
PBT 37,292 22,336 15,192 31,624 16,224 31,956 23,128 8.27%
Tax -9,688 -5,964 -4,080 -8,064 -4,056 -7,992 -6,828 5.99%
NP 27,604 16,372 11,112 23,560 12,168 23,964 16,300 9.16%
-
NP to SH 28,208 16,204 11,304 23,560 12,168 23,964 16,300 9.56%
-
Tax Rate 25.98% 26.70% 26.86% 25.50% 25.00% 25.01% 29.52% -
Total Cost 608,384 615,940 434,364 364,220 252,812 370,336 299,036 12.55%
-
Net Worth 173,874 156,356 147,196 145,590 137,026 126,856 101,699 9.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 173,874 156,356 147,196 145,590 137,026 126,856 101,699 9.34%
NOSH 539,199 535,679 535,259 535,259 535,259 535,259 535,259 0.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.34% 2.59% 2.49% 6.08% 4.59% 6.08% 5.17% -
ROE 16.22% 10.36% 7.68% 16.18% 8.88% 18.89% 16.03% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 118.15 118.09 83.23 72.45 49.51 73.67 58.91 12.28%
EPS 5.24 3.04 2.12 4.40 2.28 4.48 3.04 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.323 0.292 0.275 0.272 0.256 0.237 0.19 9.23%
Adjusted Per Share Value based on latest NOSH - 535,259
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 115.27 114.60 80.74 70.28 48.03 71.46 57.15 12.39%
EPS 5.11 2.94 2.05 4.27 2.21 4.34 2.95 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3151 0.2834 0.2668 0.2639 0.2483 0.2299 0.1843 9.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.345 0.225 0.27 0.30 0.175 0.275 0.335 -
P/RPS 0.29 0.19 0.32 0.41 0.35 0.37 0.57 -10.64%
P/EPS 6.58 7.44 12.78 6.82 7.70 6.14 11.00 -8.20%
EY 15.19 13.45 7.82 14.67 12.99 16.28 9.09 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.77 0.98 1.10 0.68 1.16 1.76 -7.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 30/05/23 24/05/22 24/05/21 25/06/20 28/05/19 24/05/18 -
Price 0.435 0.215 0.245 0.305 0.215 0.28 0.325 -
P/RPS 0.37 0.18 0.29 0.42 0.43 0.38 0.55 -6.38%
P/EPS 8.30 7.10 11.60 6.93 9.46 6.25 10.67 -4.09%
EY 12.05 14.08 8.62 14.43 10.57 15.99 9.37 4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.74 0.89 1.12 0.84 1.18 1.71 -3.85%

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