[INTA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 18.13%
YoY- -20.04%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 491,338 324,987 158,078 466,273 343,331 225,173 111,369 168.75%
PBT 22,474 13,650 5,584 13,610 10,701 7,408 3,798 226.79%
Tax -6,215 -3,601 -1,491 -4,100 -2,721 -1,870 -1,020 233.23%
NP 16,259 10,049 4,093 9,510 7,980 5,538 2,778 224.42%
-
NP to SH 16,356 10,061 4,051 9,492 8,035 5,599 2,826 222.01%
-
Tax Rate 27.65% 26.38% 26.70% 30.12% 25.43% 25.24% 26.86% -
Total Cost 475,079 314,938 153,985 456,763 335,351 219,635 108,591 167.25%
-
Net Worth 165,013 160,640 156,356 152,013 153,619 149,872 147,196 7.90%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,357 2,677 - 4,014 2,676 - - -
Div Payout % 32.76% 26.61% - 42.29% 33.31% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 165,013 160,640 156,356 152,013 153,619 149,872 147,196 7.90%
NOSH 535,759 535,679 535,679 535,259 535,259 535,259 535,259 0.06%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.31% 3.09% 2.59% 2.04% 2.32% 2.46% 2.49% -
ROE 9.91% 6.26% 2.59% 6.24% 5.23% 3.74% 1.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 91.71 60.69 29.52 87.11 64.14 42.07 20.81 168.55%
EPS 3.05 1.88 0.76 1.77 1.50 1.05 0.53 220.78%
DPS 1.00 0.50 0.00 0.75 0.50 0.00 0.00 -
NAPS 0.308 0.30 0.292 0.284 0.287 0.28 0.275 7.84%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 89.02 58.88 28.64 84.48 62.20 40.80 20.18 168.73%
EPS 2.96 1.82 0.73 1.72 1.46 1.01 0.51 222.61%
DPS 0.97 0.49 0.00 0.73 0.48 0.00 0.00 -
NAPS 0.299 0.291 0.2833 0.2754 0.2783 0.2715 0.2667 7.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.26 0.205 0.225 0.225 0.22 0.25 0.27 -
P/RPS 0.28 0.34 0.76 0.26 0.34 0.59 1.30 -64.03%
P/EPS 8.52 10.91 29.74 12.69 14.66 23.90 51.14 -69.68%
EY 11.74 9.17 3.36 7.88 6.82 4.18 1.96 229.45%
DY 3.85 2.44 0.00 3.33 2.27 0.00 0.00 -
P/NAPS 0.84 0.68 0.77 0.79 0.77 0.89 0.98 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 30/05/23 27/02/23 22/11/22 23/08/22 24/05/22 -
Price 0.26 0.245 0.215 0.26 0.22 0.205 0.245 -
P/RPS 0.28 0.40 0.73 0.30 0.34 0.49 1.18 -61.63%
P/EPS 8.52 13.04 28.42 14.66 14.66 19.60 46.40 -67.66%
EY 11.74 7.67 3.52 6.82 6.82 5.10 2.15 209.76%
DY 3.85 2.04 0.00 2.88 2.27 0.00 0.00 -
P/NAPS 0.84 0.82 0.74 0.92 0.77 0.73 0.89 -3.77%

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