[INTA] QoQ Cumulative 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- 62.57%
YoY- 103.56%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 313,105 158,997 650,107 491,338 324,987 158,078 466,273 -23.33%
PBT 20,252 9,323 31,855 22,474 13,650 5,584 13,610 30.37%
Tax -4,959 -2,422 -8,964 -6,215 -3,601 -1,491 -4,100 13.53%
NP 15,293 6,901 22,891 16,259 10,049 4,093 9,510 37.29%
-
NP to SH 15,265 7,052 22,872 16,356 10,061 4,051 9,492 37.30%
-
Tax Rate 24.49% 25.98% 28.14% 27.65% 26.38% 26.70% 30.12% -
Total Cost 297,812 152,096 627,216 475,079 314,938 153,985 456,763 -24.82%
-
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 5,432 - 8,047 5,357 2,677 - 4,014 22.36%
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 8.36% 4.06% 13.53% 9.91% 6.26% 2.59% 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 57.64 29.54 121.18 91.71 60.69 29.52 87.11 -24.08%
EPS 2.82 1.31 4.27 3.05 1.88 0.76 1.77 36.45%
DPS 1.00 0.00 1.50 1.00 0.50 0.00 0.75 21.16%
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 56.73 28.81 117.78 89.02 58.88 28.64 84.48 -23.33%
EPS 2.77 1.28 4.14 2.96 1.82 0.73 1.72 37.43%
DPS 0.98 0.00 1.46 0.97 0.49 0.00 0.73 21.71%
NAPS 0.3307 0.315 0.3062 0.299 0.291 0.2833 0.2754 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 0.80 1.17 0.21 0.28 0.34 0.76 0.26 111.69%
P/EPS 16.37 26.34 6.10 8.52 10.91 29.74 12.69 18.52%
EY 6.11 3.80 16.40 11.74 9.17 3.36 7.88 -15.61%
DY 2.17 0.00 5.77 3.85 2.44 0.00 3.33 -24.85%
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 0.78 1.47 0.24 0.28 0.40 0.73 0.30 89.19%
P/EPS 16.01 33.21 6.80 8.52 13.04 28.42 14.66 6.05%
EY 6.24 3.01 14.70 11.74 7.67 3.52 6.82 -5.75%
DY 2.22 0.00 5.17 3.85 2.04 0.00 2.88 -15.94%
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