[INTA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[INTA] INTA BINA GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -55.81%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 166,351 118,158 55,463 83,666 103,347 107,269 75,409 14.08%
PBT 8,824 3,293 1,321 6,152 8,015 8,769 6,241 5.93%
Tax -2,614 -851 -245 -1,477 -1,863 -2,411 -1,657 7.89%
NP 6,210 2,442 1,076 4,675 6,152 6,358 4,584 5.18%
-
NP to SH 6,295 2,436 1,100 4,675 6,152 6,358 4,584 5.42%
-
Tax Rate 29.62% 25.84% 18.55% 24.01% 23.24% 27.49% 26.55% -
Total Cost 160,141 115,716 54,387 78,991 97,195 100,911 70,825 14.55%
-
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 2,678 2,676 2,676 2,676 2,676 - - -
Div Payout % 42.55% 109.86% 243.30% 57.25% 43.50% - - -
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 3.73% 2.07% 1.94% 5.59% 5.95% 5.93% 6.08% -
ROE 3.81% 1.59% 0.75% 3.32% 4.51% 5.60% 4.92% -
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 31.05 22.07 10.36 15.63 19.31 20.04 14.09 14.06%
EPS 1.18 0.46 0.21 0.87 1.15 1.19 0.86 5.41%
DPS 0.50 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 - 535,259
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.15 21.41 10.05 15.16 18.73 19.44 13.67 14.08%
EPS 1.14 0.44 0.20 0.85 1.11 1.15 0.83 5.42%
DPS 0.49 0.49 0.49 0.49 0.49 0.00 0.00 -
NAPS 0.2991 0.2784 0.2668 0.2551 0.2474 0.2057 0.1688 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 0.84 1.00 2.56 2.27 1.37 1.70 2.06 -13.88%
P/EPS 22.13 48.34 128.95 40.65 23.06 28.62 33.86 -6.83%
EY 4.52 2.07 0.78 2.46 4.34 3.49 2.95 7.36%
DY 1.92 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 0.84 1.00 2.56 1.89 1.48 1.52 2.45 -16.33%
P/EPS 22.13 48.34 128.95 33.78 24.80 25.68 40.28 -9.49%
EY 4.52 2.07 0.78 2.96 4.03 3.89 2.48 10.51%
DY 1.92 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