[BINACOM] QoQ TTM 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- 8.49%
YoY- 137.99%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 87,012 80,921 83,110 87,817 83,507 86,190 71,415 14.11%
PBT 8,541 11,373 8,860 7,138 6,600 5,152 3,516 81.00%
Tax -2,376 -3,462 -1,837 -1,275 -1,182 -854 -1,559 32.53%
NP 6,165 7,911 7,023 5,863 5,418 4,298 1,957 115.34%
-
NP to SH 4,512 5,970 6,054 5,212 4,804 3,833 1,673 94.10%
-
Tax Rate 27.82% 30.44% 20.73% 17.86% 17.91% 16.58% 44.34% -
Total Cost 80,847 73,010 76,087 81,954 78,089 81,892 69,458 10.68%
-
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% 9.78% 8.45% 6.68% 6.49% 4.99% 2.74% -
ROE 3.32% 4.27% 4.45% 3.95% 3.64% 2.99% 1.31% -
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 20.84 21.40 22.62 21.51 22.20 18.39 14.12%
EPS 1.16 1.54 1.56 1.34 1.24 0.99 0.43 94.14%
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 20.46 21.01 22.20 21.11 21.79 18.05 14.14%
EPS 1.14 1.51 1.53 1.32 1.21 0.97 0.42 94.93%
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 1.15 1.42 0.88 1.00 1.28 1.71 -23.74%
P/EPS 21.94 15.61 19.56 14.90 17.38 28.87 73.11 -55.27%
EY 4.56 6.41 5.11 6.71 5.75 3.46 1.37 123.41%
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 1.37 1.24 1.19 1.12 1.10 1.58 2.10%
P/EPS 31.41 18.54 17.00 20.12 19.40 24.82 67.31 -39.92%
EY 3.18 5.39 5.88 4.97 5.16 4.03 1.49 65.99%
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