[INTA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.0%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 453,720 391,025 350,389 335,965 310,429 338,632 310,996 28.60%
PBT 16,033 14,061 13,764 17,872 16,685 21,516 16,768 -2.94%
Tax -5,730 -5,124 -5,098 -6,094 -5,818 -7,050 -5,841 -1.26%
NP 10,303 8,937 8,666 11,778 10,867 14,466 10,927 -3.84%
-
NP to SH 10,427 9,091 8,807 11,871 10,891 14,466 10,927 -3.07%
-
Tax Rate 35.74% 36.44% 37.04% 34.10% 34.87% 32.77% 34.83% -
Total Cost 443,417 382,088 341,723 324,187 299,562 324,166 300,069 29.70%
-
Net Worth 153,619 149,872 147,196 147,196 147,196 146,125 145,590 3.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,352 5,352 5,352 5,352 4,549 4,549 4,549 11.43%
Div Payout % 51.33% 58.88% 60.78% 45.09% 41.77% 31.45% 41.64% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 153,619 149,872 147,196 147,196 147,196 146,125 145,590 3.64%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.27% 2.29% 2.47% 3.51% 3.50% 4.27% 3.51% -
ROE 6.79% 6.07% 5.98% 8.06% 7.40% 9.90% 7.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 84.77 73.05 65.46 62.77 58.00 63.27 58.10 28.61%
EPS 1.95 1.70 1.65 2.22 2.03 2.70 2.04 -2.96%
DPS 1.00 1.00 1.00 1.00 0.85 0.85 0.85 11.43%
NAPS 0.287 0.28 0.275 0.275 0.275 0.273 0.272 3.64%
Adjusted Per Share Value based on latest NOSH - 535,259
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.20 70.85 63.48 60.87 56.24 61.35 56.35 28.59%
EPS 1.89 1.65 1.60 2.15 1.97 2.62 1.98 -3.05%
DPS 0.97 0.97 0.97 0.97 0.82 0.82 0.82 11.83%
NAPS 0.2783 0.2715 0.2667 0.2667 0.2667 0.2647 0.2638 3.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.22 0.25 0.27 0.265 0.265 0.285 0.30 -
P/RPS 0.26 0.34 0.41 0.42 0.46 0.45 0.52 -36.97%
P/EPS 11.29 14.72 16.41 11.95 13.02 10.55 14.70 -16.12%
EY 8.85 6.79 6.09 8.37 7.68 9.48 6.80 19.18%
DY 4.55 4.00 3.70 3.77 3.21 2.98 2.83 37.20%
P/NAPS 0.77 0.89 0.98 0.96 0.96 1.04 1.10 -21.14%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 24/05/22 21/02/22 24/11/21 25/08/21 24/05/21 -
Price 0.22 0.205 0.245 0.275 0.265 0.28 0.305 -
P/RPS 0.26 0.28 0.37 0.44 0.46 0.44 0.52 -36.97%
P/EPS 11.29 12.07 14.89 12.40 13.02 10.36 14.94 -17.02%
EY 8.85 8.29 6.72 8.06 7.68 9.65 6.69 20.48%
DY 4.55 4.88 4.08 3.64 3.21 3.04 2.79 38.50%
P/NAPS 0.77 0.73 0.89 1.00 0.96 1.03 1.12 -22.08%

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