[INTA] YoY Cumulative 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- 62.57%
YoY- 103.56%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 491,338 343,331 225,576 195,443 320,166 275,927 220,909 14.24%
PBT 22,474 10,701 12,540 8,774 25,952 21,906 14,912 7.07%
Tax -6,215 -2,721 -3,085 -2,106 -6,488 -6,137 -4,022 7.51%
NP 16,259 7,980 9,455 6,668 19,464 15,769 10,890 6.90%
-
NP to SH 16,356 8,035 9,479 6,668 19,464 15,769 10,890 7.01%
-
Tax Rate 27.65% 25.43% 24.60% 24.00% 25.00% 28.02% 26.97% -
Total Cost 475,079 335,351 216,121 188,775 300,702 260,158 210,019 14.56%
-
Net Worth 165,013 153,619 147,196 140,773 136,491 113,474 93,135 9.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,357 2,676 2,676 2,676 2,676 - - -
Div Payout % 32.76% 33.31% 28.23% 40.14% 13.75% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 165,013 153,619 147,196 140,773 136,491 113,474 93,135 9.99%
NOSH 535,759 535,259 535,259 535,259 535,259 535,259 535,259 0.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.31% 2.32% 4.19% 3.41% 6.08% 5.71% 4.93% -
ROE 9.91% 5.23% 6.44% 4.74% 14.26% 13.90% 11.69% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.71 64.14 42.14 36.51 59.82 51.55 41.27 14.22%
EPS 3.05 1.50 1.77 1.25 3.64 2.95 2.03 7.01%
DPS 1.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.308 0.287 0.275 0.263 0.255 0.212 0.174 9.98%
Adjusted Per Share Value based on latest NOSH - 535,759
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.57 63.29 41.58 36.03 59.02 50.86 40.72 14.24%
EPS 3.01 1.48 1.75 1.23 3.59 2.91 2.01 6.95%
DPS 0.99 0.49 0.49 0.49 0.49 0.00 0.00 -
NAPS 0.3042 0.2832 0.2713 0.2595 0.2516 0.2092 0.1717 9.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.26 0.22 0.265 0.355 0.265 0.34 0.29 -
P/RPS 0.28 0.34 0.63 0.97 0.44 0.66 0.70 -14.15%
P/EPS 8.52 14.66 14.96 28.50 7.29 11.54 14.25 -8.21%
EY 11.74 6.82 6.68 3.51 13.72 8.66 7.02 8.94%
DY 3.85 2.27 1.89 1.41 1.89 0.00 0.00 -
P/NAPS 0.84 0.77 0.96 1.35 1.04 1.60 1.67 -10.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 24/11/21 25/11/20 25/11/19 23/11/18 22/11/17 -
Price 0.26 0.22 0.265 0.295 0.285 0.305 0.345 -
P/RPS 0.28 0.34 0.63 0.81 0.48 0.59 0.84 -16.72%
P/EPS 8.52 14.66 14.96 23.68 7.84 10.35 16.96 -10.83%
EY 11.74 6.82 6.68 4.22 12.76 9.66 5.90 12.14%
DY 3.85 2.27 1.89 1.69 1.75 0.00 0.00 -
P/NAPS 0.84 0.77 0.96 1.12 1.12 1.44 1.98 -13.31%

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