[INTA] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 8.55%
YoY- 41.62%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 181,059 154,108 158,997 158,769 166,351 166,909 158,078 9.44%
PBT 12,016 10,929 9,323 9,381 8,824 8,066 5,584 66.44%
Tax -3,097 -2,537 -2,422 -2,749 -2,614 -2,110 -1,491 62.57%
NP 8,919 8,392 6,901 6,632 6,210 5,956 4,093 67.84%
-
NP to SH 8,915 8,213 7,052 6,516 6,295 6,010 4,051 68.94%
-
Tax Rate 25.77% 23.21% 25.98% 29.30% 29.62% 26.16% 26.70% -
Total Cost 172,140 145,716 152,096 152,137 160,141 160,953 153,985 7.69%
-
Net Worth 190,406 182,524 173,874 168,998 165,013 160,640 156,356 13.99%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,503 5,432 - 2,682 2,678 2,677 - -
Div Payout % 61.73% 66.14% - 41.17% 42.55% 44.55% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 190,406 182,524 173,874 168,998 165,013 160,640 156,356 13.99%
NOSH 550,308 548,228 539,199 536,939 535,759 535,679 535,679 1.80%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.93% 5.45% 4.34% 4.18% 3.73% 3.57% 2.59% -
ROE 4.68% 4.50% 4.06% 3.86% 3.81% 3.74% 2.59% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 32.90 28.37 29.54 29.59 31.05 31.17 29.52 7.47%
EPS 1.62 1.51 1.31 1.21 1.18 1.12 0.76 65.40%
DPS 1.00 1.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.346 0.336 0.323 0.315 0.308 0.30 0.292 11.94%
Adjusted Per Share Value based on latest NOSH - 550,308
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 32.82 27.93 28.82 28.78 30.15 30.25 28.65 9.45%
EPS 1.62 1.49 1.28 1.18 1.14 1.09 0.73 69.88%
DPS 1.00 0.98 0.00 0.49 0.49 0.49 0.00 -
NAPS 0.3451 0.3308 0.3151 0.3063 0.2991 0.2911 0.2834 13.99%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.455 0.46 0.345 0.26 0.26 0.205 0.225 -
P/RPS 1.38 1.62 1.17 0.88 0.84 0.66 0.76 48.67%
P/EPS 28.09 30.43 26.34 21.41 22.13 18.26 29.74 -3.72%
EY 3.56 3.29 3.80 4.67 4.52 5.48 3.36 3.91%
DY 2.20 2.17 0.00 1.92 1.92 2.44 0.00 -
P/NAPS 1.32 1.37 1.07 0.83 0.84 0.68 0.77 43.09%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 28/05/24 26/02/24 28/11/23 22/08/23 30/05/23 -
Price 0.47 0.45 0.435 0.29 0.26 0.245 0.215 -
P/RPS 1.43 1.59 1.47 0.98 0.84 0.79 0.73 56.36%
P/EPS 29.01 29.76 33.21 23.88 22.13 21.83 28.42 1.37%
EY 3.45 3.36 3.01 4.19 4.52 4.58 3.52 -1.32%
DY 2.13 2.22 0.00 1.72 1.92 2.04 0.00 -
P/NAPS 1.36 1.34 1.35 0.92 0.84 0.82 0.74 49.87%

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