[INTA] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 148.36%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 324,987 225,173 170,113 111,777 216,819 168,658 145,500 14.32%
PBT 13,650 7,408 11,219 2,621 17,937 13,137 8,671 7.85%
Tax -3,601 -1,870 -2,840 -629 -4,625 -3,726 -2,365 7.25%
NP 10,049 5,538 8,379 1,992 13,312 9,411 6,306 8.07%
-
NP to SH 10,061 5,599 8,379 1,992 13,312 9,411 6,306 8.09%
-
Tax Rate 26.38% 25.24% 25.31% 24.00% 25.78% 28.36% 27.27% -
Total Cost 314,938 219,635 161,734 109,785 203,507 159,247 139,194 14.57%
-
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 2,677 - - - - - - -
Div Payout % 26.61% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 160,640 149,872 146,125 135,955 130,603 107,051 88,317 10.47%
NOSH 535,679 535,259 535,259 535,259 535,259 535,259 535,259 0.01%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.09% 2.46% 4.93% 1.78% 6.14% 5.58% 4.33% -
ROE 6.26% 3.74% 5.73% 1.47% 10.19% 8.79% 7.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 60.69 42.07 31.78 20.88 40.51 31.51 27.18 14.31%
EPS 1.88 1.05 1.57 0.37 2.49 1.76 1.18 8.06%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.273 0.254 0.244 0.20 0.165 10.47%
Adjusted Per Share Value based on latest NOSH - 535,679
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 59.74 41.39 31.27 20.55 39.85 31.00 26.74 14.32%
EPS 1.85 1.03 1.54 0.37 2.45 1.73 1.16 8.08%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2953 0.2755 0.2686 0.2499 0.2401 0.1968 0.1623 10.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.205 0.25 0.285 0.215 0.28 0.32 0.31 -
P/RPS 0.34 0.59 0.90 1.03 0.69 1.02 1.14 -18.25%
P/EPS 10.91 23.90 18.21 57.77 11.26 18.20 26.31 -13.63%
EY 9.17 4.18 5.49 1.73 8.88 5.49 3.80 15.80%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 1.04 0.85 1.15 1.60 1.88 -15.58%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 22/08/17 -
Price 0.245 0.205 0.28 0.245 0.26 0.35 0.305 -
P/RPS 0.40 0.49 0.88 1.17 0.64 1.11 1.12 -15.76%
P/EPS 13.04 19.60 17.89 65.83 10.45 19.91 25.89 -10.79%
EY 7.67 5.10 5.59 1.52 9.57 5.02 3.86 12.11%
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 1.03 0.96 1.07 1.75 1.85 -12.67%

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