[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 614,280 453,720 310,429 286,890 427,298 343,613 220,909 18.57%
PBT 25,383 16,033 16,685 12,653 31,555 28,341 14,912 9.26%
Tax -7,594 -5,730 -5,818 -3,002 -6,660 -7,661 -4,022 11.16%
NP 17,789 10,303 10,867 9,651 24,895 20,680 10,890 8.51%
-
NP to SH 17,813 10,427 10,891 9,651 24,895 20,680 10,890 8.54%
-
Tax Rate 29.92% 35.74% 34.87% 23.73% 21.11% 27.03% 26.97% -
Total Cost 596,491 443,417 299,562 277,239 402,403 322,933 210,019 18.99%
-
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 6,694 5,352 4,549 5,352 6,690 - - -
Div Payout % 37.58% 51.33% 41.77% 55.46% 26.88% - - -
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 2.90% 2.27% 3.50% 3.36% 5.83% 6.02% 4.93% -
ROE 10.79% 6.79% 7.40% 6.86% 18.24% 18.22% 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 114.66 84.77 58.00 53.60 79.83 64.20 41.27 18.55%
EPS 3.32 1.95 2.03 1.80 4.65 3.86 2.03 8.54%
DPS 1.25 1.00 0.85 1.00 1.25 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 111.33 82.23 56.26 52.00 77.44 62.28 40.04 18.57%
EPS 3.23 1.89 1.97 1.75 4.51 3.75 1.97 8.58%
DPS 1.21 0.97 0.82 0.97 1.21 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 0.23 0.26 0.46 0.66 0.33 0.53 0.70 -16.92%
P/EPS 7.82 11.29 13.02 19.69 5.70 8.80 14.25 -9.51%
EY 12.79 8.85 7.68 5.08 17.55 11.36 7.02 10.51%
DY 4.81 4.55 3.21 2.82 4.72 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 - -
Price 0.26 0.22 0.265 0.295 0.285 0.305 0.00 -
P/RPS 0.23 0.26 0.46 0.55 0.36 0.48 0.00 -
P/EPS 7.82 11.29 13.02 16.36 6.13 7.89 0.00 -
EY 12.79 8.85 7.68 6.11 16.32 12.67 0.00 -
DY 4.81 4.55 3.21 3.39 4.39 0.00 0.00 -
P/NAPS 0.84 0.77 0.96 1.12 1.12 1.44 0.00 -

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