[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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 313,105 324,987 225,173 170,113 111,777 216,819 168,658 10.85%
PBT 20,252 13,650 7,408 11,219 2,621 17,937 13,137 7.47%
Tax -4,959 -3,601 -1,870 -2,840 -629 -4,625 -3,726 4.87%
NP 15,293 10,049 5,538 8,379 1,992 13,312 9,411 8.42%
-
NP to SH 15,265 10,061 5,599 8,379 1,992 13,312 9,411 8.38%
-
Tax Rate 24.49% 26.38% 25.24% 25.31% 24.00% 25.78% 28.36% -
Total Cost 297,812 314,938 219,635 161,734 109,785 203,507 159,247 10.98%
-
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 5,432 2,677 - - - - - -
Div Payout % 35.59% 26.61% - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 182,524 160,640 149,872 146,125 135,955 130,603 107,051 9.29%
NOSH 548,228 535,679 535,259 535,259 535,259 535,259 535,259 0.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.88% 3.09% 2.46% 4.93% 1.78% 6.14% 5.58% -
ROE 8.36% 6.26% 3.74% 5.73% 1.47% 10.19% 8.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 57.64 60.69 42.07 31.78 20.88 40.51 31.51 10.57%
EPS 2.82 1.88 1.05 1.57 0.37 2.49 1.76 8.16%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.30 0.28 0.273 0.254 0.244 0.20 9.02%
Adjusted Per Share Value based on latest NOSH - 535,679
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.73 58.88 40.80 30.82 20.25 39.28 30.56 10.85%
EPS 2.77 1.82 1.01 1.52 0.36 2.41 1.71 8.36%
DPS 0.98 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.291 0.2715 0.2647 0.2463 0.2366 0.194 9.28%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.46 0.205 0.25 0.285 0.215 0.28 0.32 -
P/RPS 0.80 0.34 0.59 0.90 1.03 0.69 1.02 -3.96%
P/EPS 16.37 10.91 23.90 18.21 57.77 11.26 18.20 -1.74%
EY 6.11 9.17 4.18 5.49 1.73 8.88 5.49 1.79%
DY 2.17 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.68 0.89 1.04 0.85 1.15 1.60 -2.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 22/08/23 23/08/22 25/08/21 25/08/20 28/08/19 30/08/18 -
Price 0.45 0.245 0.205 0.28 0.245 0.26 0.35 -
P/RPS 0.78 0.40 0.49 0.88 1.17 0.64 1.11 -5.70%
P/EPS 16.01 13.04 19.60 17.89 65.83 10.45 19.91 -3.56%
EY 6.24 7.67 5.10 5.59 1.52 9.57 5.02 3.68%
DY 2.22 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.82 0.73 1.03 0.96 1.07 1.75 -4.34%

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