[INTA] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 70.71%
YoY- 43.35%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 650,107 655,117 649,974 632,312 466,273 457,774 450,346 27.64%
PBT 31,855 29,965 27,300 22,336 13,610 14,268 14,816 66.35%
Tax -8,964 -8,286 -7,202 -5,964 -4,100 -3,628 -3,740 78.81%
NP 22,891 21,678 20,098 16,372 9,510 10,640 11,076 62.03%
-
NP to SH 22,872 21,808 20,122 16,204 9,492 10,713 11,198 60.77%
-
Tax Rate 28.14% 27.65% 26.38% 26.70% 30.12% 25.43% 25.24% -
Total Cost 627,216 633,438 629,876 615,940 456,763 447,134 439,270 26.71%
-
Net Worth 168,998 165,013 160,640 156,356 152,013 153,619 149,872 8.31%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,047 7,143 5,354 - 4,014 3,568 - -
Div Payout % 35.19% 32.76% 26.61% - 42.29% 33.31% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 168,998 165,013 160,640 156,356 152,013 153,619 149,872 8.31%
NOSH 536,939 535,759 535,679 535,679 535,259 535,259 535,259 0.20%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.52% 3.31% 3.09% 2.59% 2.04% 2.32% 2.46% -
ROE 13.53% 13.22% 12.53% 10.36% 6.24% 6.97% 7.47% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 121.18 122.28 121.38 118.09 87.11 85.52 84.14 27.44%
EPS 4.27 4.07 3.76 3.04 1.77 2.00 2.10 60.29%
DPS 1.50 1.33 1.00 0.00 0.75 0.67 0.00 -
NAPS 0.315 0.308 0.30 0.292 0.284 0.287 0.28 8.14%
Adjusted Per Share Value based on latest NOSH - 535,679
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 117.83 118.73 117.80 114.60 84.51 82.97 81.62 27.64%
EPS 4.15 3.95 3.65 2.94 1.72 1.94 2.03 60.86%
DPS 1.46 1.29 0.97 0.00 0.73 0.65 0.00 -
NAPS 0.3063 0.2991 0.2911 0.2834 0.2755 0.2784 0.2716 8.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.26 0.26 0.205 0.225 0.225 0.22 0.25 -
P/RPS 0.21 0.21 0.17 0.19 0.26 0.26 0.30 -21.11%
P/EPS 6.10 6.39 5.46 7.44 12.69 10.99 11.95 -36.05%
EY 16.40 15.66 18.33 13.45 7.88 9.10 8.37 56.39%
DY 5.77 5.13 4.88 0.00 3.33 3.03 0.00 -
P/NAPS 0.83 0.84 0.68 0.77 0.79 0.77 0.89 -4.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 28/11/23 22/08/23 30/05/23 27/02/23 22/11/22 23/08/22 -
Price 0.29 0.26 0.245 0.215 0.26 0.22 0.205 -
P/RPS 0.24 0.21 0.20 0.18 0.30 0.26 0.24 0.00%
P/EPS 6.80 6.39 6.52 7.10 14.66 10.99 9.80 -21.57%
EY 14.70 15.66 15.34 14.08 6.82 9.10 10.21 27.42%
DY 5.17 5.13 4.08 0.00 2.88 3.03 0.00 -
P/NAPS 0.92 0.84 0.82 0.74 0.92 0.77 0.73 16.62%

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