[BINACOM] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -14.0%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 49,525 53,214 54,686 59,808 62,714 60,123 57,179 -9.11%
PBT 5,694 6,808 7,816 10,749 12,357 12,400 12,051 -39.25%
Tax -2,071 -2,408 -2,721 -2,867 -3,114 -3,078 -2,999 -21.82%
NP 3,623 4,400 5,095 7,882 9,243 9,322 9,052 -45.59%
-
NP to SH 3,677 4,523 5,344 8,189 9,522 9,440 9,033 -44.98%
-
Tax Rate 36.37% 35.37% 34.81% 26.67% 25.20% 24.82% 24.89% -
Total Cost 45,902 48,814 49,591 51,926 53,471 50,801 48,127 -3.09%
-
Net Worth 78,145 75,399 75,399 75,399 72,800 72,800 70,200 7.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 1,300 1,300 1,300 1,300 -
Div Payout % - - - 15.87% 13.65% 13.77% 14.39% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 78,145 75,399 75,399 75,399 72,800 72,800 70,200 7.38%
NOSH 264,367 260,000 260,000 260,000 260,000 260,000 260,000 1.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.32% 8.27% 9.32% 13.18% 14.74% 15.50% 15.83% -
ROE 4.71% 6.00% 7.09% 10.86% 13.08% 12.97% 12.87% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.01 20.47 21.03 23.00 24.12 23.12 21.99 -9.22%
EPS 1.41 1.74 2.06 3.15 3.66 3.63 3.47 -45.04%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.30 0.29 0.29 0.29 0.28 0.28 0.27 7.25%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.52 13.45 13.83 15.12 15.85 15.20 14.46 -9.13%
EPS 0.93 1.14 1.35 2.07 2.41 2.39 2.28 -44.90%
DPS 0.00 0.00 0.00 0.33 0.33 0.33 0.33 -
NAPS 0.1976 0.1906 0.1906 0.1906 0.184 0.184 0.1775 7.39%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.325 0.255 0.315 0.395 0.375 0.435 0.415 -
P/RPS 1.71 1.25 1.50 1.72 1.55 1.88 1.89 -6.43%
P/EPS 23.02 14.66 15.33 12.54 10.24 11.98 11.95 54.63%
EY 4.34 6.82 6.53 7.97 9.77 8.35 8.37 -35.38%
DY 0.00 0.00 0.00 1.27 1.33 1.15 1.20 -
P/NAPS 1.08 0.88 1.09 1.36 1.34 1.55 1.54 -21.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 28/08/19 29/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.425 0.335 0.305 0.35 0.41 0.405 0.455 -
P/RPS 2.24 1.64 1.45 1.52 1.70 1.75 2.07 5.38%
P/EPS 30.11 19.26 14.84 11.11 11.20 11.15 13.10 73.90%
EY 3.32 5.19 6.74 9.00 8.93 8.96 7.64 -42.54%
DY 0.00 0.00 0.00 1.43 1.22 1.23 1.10 -
P/NAPS 1.42 1.16 1.05 1.21 1.46 1.45 1.69 -10.92%

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