[INTA] QoQ TTM 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- -8.97%
YoY- -20.04%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 614,280 566,087 512,982 466,273 453,720 391,025 350,389 45.34%
PBT 25,383 19,852 15,396 13,610 16,033 14,061 13,764 50.32%
Tax -7,594 -5,831 -4,571 -4,100 -5,730 -5,124 -5,098 30.39%
NP 17,789 14,021 10,825 9,510 10,303 8,937 8,666 61.44%
-
NP to SH 17,813 13,954 10,717 9,492 10,427 9,091 8,807 59.86%
-
Tax Rate 29.92% 29.37% 29.69% 30.12% 35.74% 36.44% 37.04% -
Total Cost 596,491 552,066 502,157 456,763 443,417 382,088 341,723 44.92%
-
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 6,694 6,691 4,014 4,014 5,352 5,352 5,352 16.07%
Div Payout % 37.58% 47.96% 37.46% 42.29% 51.33% 58.88% 60.78% -
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 2.90% 2.48% 2.11% 2.04% 2.27% 2.29% 2.47% -
ROE 10.79% 8.69% 6.85% 6.24% 6.79% 6.07% 5.98% -
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 114.66 105.72 95.80 87.11 84.77 73.05 65.46 45.25%
EPS 3.32 2.61 2.00 1.77 1.95 1.70 1.65 59.31%
DPS 1.25 1.25 0.75 0.75 1.00 1.00 1.00 16.02%
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 112.91 104.05 94.29 85.71 83.40 71.87 64.41 45.33%
EPS 3.27 2.56 1.97 1.74 1.92 1.67 1.62 59.65%
DPS 1.23 1.23 0.74 0.74 0.98 0.98 0.98 16.33%
NAPS 0.3033 0.2953 0.2874 0.2794 0.2824 0.2755 0.2706 7.89%
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 0.23 0.19 0.23 0.26 0.26 0.34 0.41 -31.95%
P/EPS 7.82 7.87 11.24 12.69 11.29 14.72 16.41 -38.96%
EY 12.79 12.71 8.90 7.88 8.85 6.79 6.09 63.92%
DY 4.81 6.10 3.33 3.33 4.55 4.00 3.70 19.09%
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 0.23 0.23 0.22 0.30 0.26 0.28 0.37 -27.14%
P/EPS 7.82 9.40 10.74 14.66 11.29 12.07 14.89 -34.88%
EY 12.79 10.64 9.31 6.82 8.85 8.29 6.72 53.51%
DY 4.81 5.10 3.49 2.88 4.55 4.88 4.08 11.58%
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