[INTA] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 3.51%
YoY- 347.22%
View:
Show?
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 158,769 166,351 166,909 158,078 122,942 118,158 113,804 24.77%
PBT 9,381 8,824 8,066 5,584 2,909 3,293 3,610 88.68%
Tax -2,749 -2,614 -2,110 -1,491 -1,379 -851 -850 118.22%
NP 6,632 6,210 5,956 4,093 1,530 2,442 2,760 79.11%
-
NP to SH 6,516 6,295 6,010 4,051 1,457 2,436 2,773 76.47%
-
Tax Rate 29.30% 29.62% 26.16% 26.70% 47.40% 25.84% 23.55% -
Total Cost 152,137 160,141 160,953 153,985 121,412 115,716 111,044 23.28%
-
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 2,682 2,678 2,677 - 1,338 2,676 - -
Div Payout % 41.17% 42.55% 44.55% - 91.84% 109.86% - -
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 4.18% 3.73% 3.57% 2.59% 1.24% 2.07% 2.43% -
ROE 3.86% 3.81% 3.74% 2.59% 0.96% 1.59% 1.85% -
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 29.59 31.05 31.17 29.52 22.97 22.07 21.26 24.58%
EPS 1.21 1.18 1.12 0.76 0.27 0.46 0.52 75.32%
DPS 0.50 0.50 0.50 0.00 0.25 0.50 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 - 536,939
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.34 30.74 30.84 29.21 22.72 21.84 21.03 24.78%
EPS 1.20 1.16 1.11 0.75 0.27 0.45 0.51 76.62%
DPS 0.50 0.50 0.49 0.00 0.25 0.49 0.00 -
NAPS 0.3123 0.3049 0.2969 0.2889 0.2809 0.2839 0.277 8.30%
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 0.88 0.84 0.66 0.76 0.98 1.00 1.18 -17.71%
P/EPS 21.41 22.13 18.26 29.74 82.66 48.34 48.26 -41.74%
EY 4.67 4.52 5.48 3.36 1.21 2.07 2.07 71.75%
DY 1.92 1.92 2.44 0.00 1.11 2.27 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 0.98 0.84 0.79 0.73 1.13 1.00 0.96 1.38%
P/EPS 23.88 22.13 21.83 28.42 95.52 48.34 39.57 -28.52%
EY 4.19 4.52 4.58 3.52 1.05 2.07 2.53 39.85%
DY 1.72 1.92 2.04 0.00 0.96 2.27 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