[INTA] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 8.38%
YoY- 103.56%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 658,885 655,117 457,774 300,768 260,590 426,888 367,902 10.18%
PBT 43,024 29,965 14,268 16,720 11,698 34,602 29,208 6.66%
Tax -10,741 -8,286 -3,628 -4,113 -2,808 -8,650 -8,182 4.63%
NP 32,282 21,678 10,640 12,606 8,890 25,952 21,025 7.40%
-
NP to SH 32,240 21,808 10,713 12,638 8,890 25,952 21,025 7.37%
-
Tax Rate 24.97% 27.65% 25.43% 24.60% 24.00% 25.00% 28.01% -
Total Cost 626,602 633,438 447,134 288,161 251,700 400,936 346,877 10.34%
-
Net Worth 188,006 165,013 153,619 147,196 140,773 136,491 113,474 8.77%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 14,489 7,143 3,568 3,568 3,568 3,568 - -
Div Payout % 44.94% 32.76% 33.31% 28.23% 40.14% 13.75% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 188,006 165,013 153,619 147,196 140,773 136,491 113,474 8.77%
NOSH 543,370 535,759 535,259 535,259 535,259 535,259 535,259 0.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.90% 3.31% 2.32% 4.19% 3.41% 6.08% 5.71% -
ROE 17.15% 13.22% 6.97% 8.59% 6.32% 19.01% 18.53% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 121.26 122.28 85.52 56.19 48.68 79.75 68.73 9.91%
EPS 5.93 4.07 2.00 2.36 1.67 4.85 3.93 7.09%
DPS 2.67 1.33 0.67 0.67 0.67 0.67 0.00 -
NAPS 0.346 0.308 0.287 0.275 0.263 0.255 0.212 8.49%
Adjusted Per Share Value based on latest NOSH - 535,759
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 119.38 118.69 82.94 54.49 47.21 77.34 66.66 10.18%
EPS 5.84 3.95 1.94 2.29 1.61 4.70 3.81 7.37%
DPS 2.63 1.29 0.65 0.65 0.65 0.65 0.00 -
NAPS 0.3406 0.299 0.2783 0.2667 0.255 0.2473 0.2056 8.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.455 0.26 0.22 0.265 0.355 0.265 0.34 -
P/RPS 0.38 0.21 0.26 0.47 0.73 0.33 0.49 -4.14%
P/EPS 7.67 6.39 10.99 11.22 21.37 5.47 8.66 -2.00%
EY 13.04 15.66 9.10 8.91 4.68 18.30 11.55 2.04%
DY 5.86 5.13 3.03 2.52 1.88 2.52 0.00 -
P/NAPS 1.32 0.84 0.77 0.96 1.35 1.04 1.60 -3.15%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 22/11/22 24/11/21 25/11/20 25/11/19 23/11/18 -
Price 0.47 0.26 0.22 0.265 0.295 0.285 0.305 -
P/RPS 0.39 0.21 0.26 0.47 0.61 0.36 0.44 -1.98%
P/EPS 7.92 6.39 10.99 11.22 17.76 5.88 7.76 0.34%
EY 12.62 15.66 9.10 8.91 5.63 17.01 12.88 -0.33%
DY 5.67 5.13 3.03 2.52 2.26 2.34 0.00 -
P/NAPS 1.36 0.84 0.77 0.96 1.12 1.12 1.44 -0.94%

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