[BINACOM] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -14.18%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,686 56,188 58,056 52,396 57,189 52,681 46,986 10.67%
PBT 7,815 10,805 10,776 10,124 12,051 12,541 10,164 -16.11%
Tax -2,721 -3,149 -2,872 -2,632 -3,000 -3,326 -2,642 1.98%
NP 5,094 7,656 7,904 7,492 9,051 9,214 7,522 -22.93%
-
NP to SH 5,342 7,818 8,176 7,752 9,033 8,945 7,198 -18.07%
-
Tax Rate 34.82% 29.14% 26.65% 26.00% 24.89% 26.52% 25.99% -
Total Cost 49,592 48,532 50,152 44,904 48,138 43,466 39,464 16.49%
-
Net Worth 75,399 75,399 72,800 72,800 70,200 67,599 29,583 86.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 1,733 - - 2,600 1,733 1,740 -
Div Payout % - 22.17% - - 28.78% 19.38% 24.18% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 75,399 75,399 72,800 72,800 70,200 67,599 29,583 86.90%
NOSH 260,000 260,000 260,000 260,000 260,000 260,000 174,021 30.78%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.31% 13.63% 13.61% 14.30% 15.83% 17.49% 16.01% -
ROE 7.08% 10.37% 11.23% 10.65% 12.87% 13.23% 24.33% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.03 21.61 22.33 20.15 22.00 20.26 27.00 -15.38%
EPS 2.05 3.01 3.14 3.00 4.16 4.41 4.14 -37.49%
DPS 0.00 0.67 0.00 0.00 1.00 0.67 1.00 -
NAPS 0.29 0.29 0.28 0.28 0.27 0.26 0.17 42.90%
Adjusted Per Share Value based on latest NOSH - 260,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.83 14.20 14.68 13.25 14.46 13.32 11.88 10.69%
EPS 1.35 1.98 2.07 1.96 2.28 2.26 1.82 -18.10%
DPS 0.00 0.44 0.00 0.00 0.66 0.44 0.44 -
NAPS 0.1906 0.1906 0.184 0.184 0.1775 0.1709 0.0748 86.87%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - -
Price 0.315 0.395 0.375 0.435 0.415 0.40 0.00 -
P/RPS 1.50 1.83 1.68 2.16 1.89 1.97 0.00 -
P/EPS 15.33 13.14 11.93 14.59 11.95 11.63 0.00 -
EY 6.52 7.61 8.39 6.85 8.37 8.60 0.00 -
DY 0.00 1.69 0.00 0.00 2.41 1.67 0.00 -
P/NAPS 1.09 1.36 1.34 1.55 1.54 1.54 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 29/08/18 25/05/18 27/02/18 -
Price 0.305 0.35 0.41 0.405 0.455 0.42 0.465 -
P/RPS 1.45 1.62 1.84 2.01 2.07 2.07 1.72 -10.78%
P/EPS 14.84 11.64 13.04 13.58 13.10 12.21 11.24 20.41%
EY 6.74 8.59 7.67 7.36 7.64 8.19 8.90 -16.95%
DY 0.00 1.90 0.00 0.00 2.20 1.59 2.15 -
P/NAPS 1.05 1.21 1.46 1.45 1.69 1.62 2.74 -47.33%

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