[INTA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -25.81%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 466,273 453,720 391,025 350,389 335,965 310,429 338,632 23.69%
PBT 13,610 16,033 14,061 13,764 17,872 16,685 21,516 -26.25%
Tax -4,100 -5,730 -5,124 -5,098 -6,094 -5,818 -7,050 -30.25%
NP 9,510 10,303 8,937 8,666 11,778 10,867 14,466 -24.33%
-
NP to SH 9,492 10,427 9,091 8,807 11,871 10,891 14,466 -24.43%
-
Tax Rate 30.12% 35.74% 36.44% 37.04% 34.10% 34.87% 32.77% -
Total Cost 456,763 443,417 382,088 341,723 324,187 299,562 324,166 25.60%
-
Net Worth 152,013 153,619 149,872 147,196 147,196 147,196 146,125 2.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,014 5,352 5,352 5,352 5,352 4,549 4,549 -7.98%
Div Payout % 42.29% 51.33% 58.88% 60.78% 45.09% 41.77% 31.45% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 152,013 153,619 149,872 147,196 147,196 147,196 146,125 2.66%
NOSH 535,259 535,259 535,259 535,259 535,259 535,259 535,259 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.04% 2.27% 2.29% 2.47% 3.51% 3.50% 4.27% -
ROE 6.24% 6.79% 6.07% 5.98% 8.06% 7.40% 9.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 87.11 84.77 73.05 65.46 62.77 58.00 63.27 23.68%
EPS 1.77 1.95 1.70 1.65 2.22 2.03 2.70 -24.47%
DPS 0.75 1.00 1.00 1.00 1.00 0.85 0.85 -7.98%
NAPS 0.284 0.287 0.28 0.275 0.275 0.275 0.273 2.66%
Adjusted Per Share Value based on latest NOSH - 535,259
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 85.05 82.76 71.33 63.91 61.28 56.62 61.77 23.69%
EPS 1.73 1.90 1.66 1.61 2.17 1.99 2.64 -24.49%
DPS 0.73 0.98 0.98 0.98 0.98 0.83 0.83 -8.18%
NAPS 0.2773 0.2802 0.2734 0.2685 0.2685 0.2685 0.2665 2.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.22 0.25 0.27 0.265 0.265 0.285 -
P/RPS 0.26 0.26 0.34 0.41 0.42 0.46 0.45 -30.56%
P/EPS 12.69 11.29 14.72 16.41 11.95 13.02 10.55 13.06%
EY 7.88 8.85 6.79 6.09 8.37 7.68 9.48 -11.56%
DY 3.33 4.55 4.00 3.70 3.77 3.21 2.98 7.66%
P/NAPS 0.79 0.77 0.89 0.98 0.96 0.96 1.04 -16.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 22/11/22 23/08/22 24/05/22 21/02/22 24/11/21 25/08/21 -
Price 0.26 0.22 0.205 0.245 0.275 0.265 0.28 -
P/RPS 0.30 0.26 0.28 0.37 0.44 0.46 0.44 -22.47%
P/EPS 14.66 11.29 12.07 14.89 12.40 13.02 10.36 25.96%
EY 6.82 8.85 8.29 6.72 8.06 7.68 9.65 -20.60%
DY 2.88 4.55 4.88 4.08 3.64 3.21 3.04 -3.53%
P/NAPS 0.92 0.77 0.73 0.89 1.00 0.96 1.03 -7.23%

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