[INTA] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 30.2%
YoY- 53.49%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 638,225 566,087 391,025 338,632 306,571 431,220 311,753 12.67%
PBT 38,457 19,852 14,061 21,516 14,516 32,309 25,813 6.86%
Tax -10,322 -5,831 -5,124 -7,050 -3,388 -7,208 -6,907 6.91%
NP 28,135 14,021 8,937 14,466 11,128 25,101 18,906 6.84%
-
NP to SH 28,076 13,954 9,091 14,466 11,128 25,101 18,906 6.80%
-
Tax Rate 26.84% 29.37% 36.44% 32.77% 23.34% 22.31% 26.76% -
Total Cost 610,090 552,066 382,088 324,166 295,443 406,119 292,847 12.99%
-
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,793 6,691 5,352 4,549 5,352 4,014 - -
Div Payout % 38.44% 47.96% 58.88% 31.45% 48.10% 15.99% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
NOSH 548,228 535,679 535,259 535,259 535,259 535,259 535,259 0.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.41% 2.48% 2.29% 4.27% 3.63% 5.82% 6.06% -
ROE 15.38% 8.69% 6.07% 9.90% 8.19% 19.22% 17.66% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 117.49 105.72 73.05 63.27 57.28 80.56 58.24 12.39%
EPS 5.17 2.61 1.70 2.70 2.08 4.69 3.53 6.55%
DPS 2.00 1.25 1.00 0.85 1.00 0.75 0.00 -
NAPS 0.336 0.30 0.28 0.273 0.254 0.244 0.20 9.02%
Adjusted Per Share Value based on latest NOSH - 535,679
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 115.72 102.64 70.90 61.40 55.59 78.19 56.53 12.66%
EPS 5.09 2.53 1.65 2.62 2.02 4.55 3.43 6.79%
DPS 1.96 1.21 0.97 0.82 0.97 0.73 0.00 -
NAPS 0.331 0.2913 0.2717 0.265 0.2465 0.2368 0.1941 9.29%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.46 0.205 0.25 0.285 0.215 0.28 0.32 -
P/RPS 0.39 0.19 0.34 0.45 0.38 0.35 0.55 -5.56%
P/EPS 8.90 7.87 14.72 10.55 10.34 5.97 9.06 -0.29%
EY 11.24 12.71 6.79 9.48 9.67 16.75 11.04 0.29%
DY 4.35 6.10 4.00 2.98 4.65 2.68 0.00 -
P/NAPS 1.37 0.68 0.89 1.04 0.85 1.15 1.60 -2.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 -
Price 0.45 0.245 0.205 0.28 0.245 0.26 0.35 -
P/RPS 0.38 0.23 0.28 0.44 0.43 0.32 0.60 -7.32%
P/EPS 8.71 9.40 12.07 10.36 11.78 5.54 9.91 -2.12%
EY 11.49 10.64 8.29 9.65 8.49 18.04 10.09 2.18%
DY 4.44 5.10 4.88 3.04 4.08 2.88 0.00 -
P/NAPS 1.34 0.82 0.73 1.03 0.96 1.07 1.75 -4.34%

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