[BINACOM] QoQ Annualized Quarter Result on 30-Sep-2022

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022
Profit Trend
QoQ- 20.23%
YoY- 39.38%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 87,013 87,944 86,444 73,340 83,508 91,392 87,238 -0.17%
PBT 8,542 11,910 10,424 8,176 6,600 5,548 5,906 27.97%
Tax -2,376 -3,441 -2,926 -2,212 -1,181 -401 -1,616 29.39%
NP 6,166 8,469 7,498 5,964 5,419 5,146 4,290 27.44%
-
NP to SH 4,512 5,902 5,982 5,776 4,804 4,348 3,482 18.91%
-
Tax Rate 27.82% 28.89% 28.07% 27.05% 17.89% 7.23% 27.36% -
Total Cost 80,847 79,474 78,946 67,376 78,089 86,245 82,948 -1.70%
-
Net Worth 135,903 139,786 135,903 132,020 132,020 128,137 128,137 4.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 135,903 139,786 135,903 132,020 132,020 128,137 128,137 4.01%
NOSH 388,295 388,295 388,295 388,295 388,295 388,295 388,295 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.09% 9.63% 8.67% 8.13% 6.49% 5.63% 4.92% -
ROE 3.32% 4.22% 4.40% 4.38% 3.64% 3.39% 2.72% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.41 22.65 22.26 18.89 21.51 23.54 22.47 -0.17%
EPS 1.16 1.52 1.54 1.48 1.42 1.29 1.12 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.35 0.34 0.34 0.33 0.33 4.01%
Adjusted Per Share Value based on latest NOSH - 388,295
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.00 22.23 21.85 18.54 21.11 23.10 22.05 -0.15%
EPS 1.14 1.49 1.51 1.46 1.21 1.10 0.88 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.3534 0.3436 0.3338 0.3338 0.3239 0.3239 4.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.255 0.24 0.305 0.20 0.215 0.285 0.315 -
P/RPS 1.14 1.06 1.37 1.06 1.00 1.21 1.40 -12.83%
P/EPS 21.94 15.79 19.80 13.45 17.38 25.45 35.13 -26.99%
EY 4.56 6.33 5.05 7.44 5.75 3.93 2.85 36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.87 0.59 0.63 0.86 0.95 -16.14%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 -
Price 0.365 0.285 0.265 0.27 0.24 0.245 0.29 -
P/RPS 1.63 1.26 1.19 1.43 1.12 1.04 1.29 16.92%
P/EPS 31.41 18.75 17.20 18.15 19.40 21.88 32.34 -1.93%
EY 3.18 5.33 5.81 5.51 5.16 4.57 3.09 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.76 0.79 0.71 0.74 0.88 11.81%

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