[INTA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.38%
YoY- 103.56%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 626,210 635,988 650,107 655,117 649,974 632,312 466,273 21.74%
PBT 40,504 37,292 31,855 29,965 27,300 22,336 13,610 107.03%
Tax -9,918 -9,688 -8,964 -8,286 -7,202 -5,964 -4,100 80.29%
NP 30,586 27,604 22,891 21,678 20,098 16,372 9,510 118.04%
-
NP to SH 30,530 28,208 22,872 21,808 20,122 16,204 9,492 118.04%
-
Tax Rate 24.49% 25.98% 28.14% 27.65% 26.38% 26.70% 30.12% -
Total Cost 595,624 608,384 627,216 633,438 629,876 615,940 456,763 19.37%
-
Net Worth 182,524 173,874 168,998 165,013 160,640 156,356 152,013 12.98%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,864 - 8,047 7,143 5,354 - 4,014 94.32%
Div Payout % 35.59% - 35.19% 32.76% 26.61% - 42.29% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 182,524 173,874 168,998 165,013 160,640 156,356 152,013 12.98%
NOSH 548,228 539,199 536,939 535,759 535,679 535,679 535,259 1.61%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.88% 4.34% 3.52% 3.31% 3.09% 2.59% 2.04% -
ROE 16.73% 16.22% 13.53% 13.22% 12.53% 10.36% 6.24% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 115.28 118.15 121.18 122.28 121.38 118.09 87.11 20.55%
EPS 5.64 5.24 4.27 4.07 3.76 3.04 1.77 116.69%
DPS 2.00 0.00 1.50 1.33 1.00 0.00 0.75 92.41%
NAPS 0.336 0.323 0.315 0.308 0.30 0.292 0.284 11.87%
Adjusted Per Share Value based on latest NOSH - 535,759
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 113.49 115.27 117.83 118.73 117.80 114.60 84.51 21.74%
EPS 5.53 5.11 4.15 3.95 3.65 2.94 1.72 117.99%
DPS 1.97 0.00 1.46 1.29 0.97 0.00 0.73 93.95%
NAPS 0.3308 0.3151 0.3063 0.2991 0.2911 0.2834 0.2755 12.98%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.46 0.345 0.26 0.26 0.205 0.225 0.225 -
P/RPS 0.40 0.29 0.21 0.21 0.17 0.19 0.26 33.30%
P/EPS 8.18 6.58 6.10 6.39 5.46 7.44 12.69 -25.39%
EY 12.22 15.19 16.40 15.66 18.33 13.45 7.88 34.01%
DY 4.35 0.00 5.77 5.13 4.88 0.00 3.33 19.51%
P/NAPS 1.37 1.07 0.83 0.84 0.68 0.77 0.79 44.39%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 28/05/24 26/02/24 28/11/23 22/08/23 30/05/23 27/02/23 -
Price 0.45 0.435 0.29 0.26 0.245 0.215 0.26 -
P/RPS 0.39 0.37 0.24 0.21 0.20 0.18 0.30 19.13%
P/EPS 8.01 8.30 6.80 6.39 6.52 7.10 14.66 -33.19%
EY 12.49 12.05 14.70 15.66 15.34 14.08 6.82 49.74%
DY 4.44 0.00 5.17 5.13 4.08 0.00 2.88 33.48%
P/NAPS 1.34 1.35 0.92 0.84 0.82 0.74 0.92 28.52%

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