[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 494,164 491,338 343,331 225,576 195,443 320,166 275,927 10.18%
PBT 32,268 22,474 10,701 12,540 8,774 25,952 21,906 6.66%
Tax -8,056 -6,215 -2,721 -3,085 -2,106 -6,488 -6,137 4.63%
NP 24,212 16,259 7,980 9,455 6,668 19,464 15,769 7.40%
-
NP to SH 24,180 16,356 8,035 9,479 6,668 19,464 15,769 7.37%
-
Tax Rate 24.97% 27.65% 25.43% 24.60% 24.00% 25.00% 28.02% -
Total Cost 469,952 475,079 335,351 216,121 188,775 300,702 260,158 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 10,867 5,357 2,676 2,676 2,676 2,676 - -
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 12.86% 9.91% 5.23% 6.44% 4.74% 14.26% 13.90% -
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 90.94 91.71 64.14 42.14 36.51 59.82 51.55 9.91%
EPS 4.45 3.05 1.50 1.77 1.25 3.64 2.95 7.08%
DPS 2.00 1.00 0.50 0.50 0.50 0.50 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 89.53 89.02 62.20 40.87 35.41 58.01 49.99 10.19%
EPS 4.38 2.96 1.46 1.72 1.21 3.53 2.86 7.35%
DPS 1.97 0.97 0.48 0.48 0.48 0.48 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 0.50 0.28 0.34 0.63 0.97 0.44 0.66 -4.51%
P/EPS 10.22 8.52 14.66 14.96 28.50 7.29 11.54 -2.00%
EY 9.78 11.74 6.82 6.68 3.51 13.72 8.66 2.04%
DY 4.40 3.85 2.27 1.89 1.41 1.89 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 0.52 0.28 0.34 0.63 0.81 0.48 0.59 -2.08%
P/EPS 10.56 8.52 14.66 14.96 23.68 7.84 10.35 0.33%
EY 9.47 11.74 6.82 6.68 4.22 12.76 9.66 -0.33%
DY 4.26 3.85 2.27 1.89 1.69 1.75 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