[INTA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 12.91%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 650,107 614,280 566,087 512,982 466,273 453,720 391,025 40.21%
PBT 31,855 25,383 19,852 15,396 13,610 16,033 14,061 72.23%
Tax -8,964 -7,594 -5,831 -4,571 -4,100 -5,730 -5,124 45.03%
NP 22,891 17,789 14,021 10,825 9,510 10,303 8,937 86.88%
-
NP to SH 22,872 17,813 13,954 10,717 9,492 10,427 9,091 84.67%
-
Tax Rate 28.14% 29.92% 29.37% 29.69% 30.12% 35.74% 36.44% -
Total Cost 627,216 596,491 552,066 502,157 456,763 443,417 382,088 39.03%
-
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 8,038 6,694 6,691 4,014 4,014 5,352 5,352 31.04%
Div Payout % 35.15% 37.58% 47.96% 37.46% 42.29% 51.33% 58.88% -
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 3.52% 2.90% 2.48% 2.11% 2.04% 2.27% 2.29% -
ROE 13.53% 10.79% 8.69% 6.85% 6.24% 6.79% 6.07% -
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 121.18 114.66 105.72 95.80 87.11 84.77 73.05 40.00%
EPS 4.26 3.32 2.61 2.00 1.77 1.95 1.70 84.18%
DPS 1.50 1.25 1.25 0.75 0.75 1.00 1.00 30.94%
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 - 535,679
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 117.83 111.33 102.60 92.97 84.51 82.23 70.87 40.21%
EPS 4.15 3.23 2.53 1.94 1.72 1.89 1.65 84.63%
DPS 1.46 1.21 1.21 0.73 0.73 0.97 0.97 31.23%
NAPS 0.3063 0.2991 0.2911 0.2834 0.2755 0.2784 0.2716 8.32%
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 0.21 0.23 0.19 0.23 0.26 0.26 0.34 -27.41%
P/EPS 6.10 7.82 7.87 11.24 12.69 11.29 14.72 -44.32%
EY 16.40 12.79 12.71 8.90 7.88 8.85 6.79 79.72%
DY 5.77 4.81 6.10 3.33 3.33 4.55 4.00 27.58%
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 0.24 0.23 0.23 0.22 0.30 0.26 0.28 -9.74%
P/EPS 6.80 7.82 9.40 10.74 14.66 11.29 12.07 -31.71%
EY 14.70 12.79 10.64 9.31 6.82 8.85 8.29 46.34%
DY 5.17 4.81 5.10 3.49 2.88 4.55 4.88 3.91%
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