[INTA] YoY TTM 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- -24.71%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
INTA's Result
INTA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 652,933 614,280 453,720 310,429 286,890 427,298 343,613 11.28%
PBT 41,649 25,383 16,033 16,685 12,653 31,555 28,341 6.62%
Tax -10,805 -7,594 -5,730 -5,818 -3,002 -6,660 -7,661 5.89%
NP 30,844 17,789 10,303 10,867 9,651 24,895 20,680 6.88%
-
NP to SH 30,696 17,813 10,427 10,891 9,651 24,895 20,680 6.79%
-
Tax Rate 25.94% 29.92% 35.74% 34.87% 23.73% 21.11% 27.03% -
Total Cost 622,089 596,491 443,417 299,562 277,239 402,403 322,933 11.53%
-
Net Worth 190,406 165,013 153,619 147,196 140,773 136,491 113,474 9.00%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 13,617 6,694 5,352 4,549 5,352 6,690 - -
Div Payout % 44.36% 37.58% 51.33% 41.77% 55.46% 26.88% - -
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 190,406 165,013 153,619 147,196 140,773 136,491 113,474 9.00%
NOSH 550,308 535,759 535,259 535,259 535,259 535,259 535,259 0.46%
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 4.72% 2.90% 2.27% 3.50% 3.36% 5.83% 6.02% -
ROE 16.12% 10.79% 6.79% 7.40% 6.86% 18.24% 18.22% -
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 118.65 114.66 84.77 58.00 53.60 79.83 64.20 10.76%
EPS 5.58 3.32 1.95 2.03 1.80 4.65 3.86 6.32%
DPS 2.47 1.25 1.00 0.85 1.00 1.25 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 - 535,259
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 118.30 111.29 82.20 56.24 51.98 77.42 62.26 11.28%
EPS 5.56 3.23 1.89 1.97 1.75 4.51 3.75 6.77%
DPS 2.47 1.21 0.97 0.82 0.97 1.21 0.00 -
NAPS 0.345 0.299 0.2783 0.2667 0.255 0.2473 0.2056 9.00%
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 0.38 0.23 0.26 0.46 0.66 0.33 0.53 -5.38%
P/EPS 8.16 7.82 11.29 13.02 19.69 5.70 8.80 -1.24%
EY 12.26 12.79 8.85 7.68 5.08 17.55 11.36 1.27%
DY 5.44 4.81 4.55 3.21 2.82 4.72 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 0.40 0.23 0.26 0.46 0.55 0.36 0.48 -2.99%
P/EPS 8.43 7.82 11.29 13.02 16.36 6.13 7.89 1.10%
EY 11.87 12.79 8.85 7.68 6.11 16.32 12.67 -1.08%
DY 5.27 4.81 4.55 3.21 3.39 4.39 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