[BNASTRA] QoQ TTM Result on 30-Apr-2024 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
20-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- 30.33%
YoY- 176.48%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 549,325 429,240 348,033 290,540 220,839 188,666 141,476 147.24%
PBT 70,477 54,328 41,744 35,212 26,313 22,694 19,266 137.60%
Tax -17,337 -13,554 -10,786 -9,142 -7,093 -6,171 -16,213 4.57%
NP 53,140 40,774 30,958 26,070 19,220 16,523 3,053 572.79%
-
NP to SH 53,140 40,774 30,958 26,070 19,220 16,523 3,054 572.65%
-
Tax Rate 24.60% 24.95% 25.84% 25.96% 26.96% 27.19% 84.15% -
Total Cost 496,185 388,466 317,075 264,470 201,619 172,143 138,423 134.40%
-
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
NOSH 497,750 452,500 382,500 382,500 382,500 382,500 140,000 133.12%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 9.67% 9.50% 8.90% 8.97% 8.70% 8.76% 2.16% -
ROE 52.45% 49.00% 45.65% 46.05% 39.91% 49.39% 23.84% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 121.40 94.86 90.99 75.96 57.74 62.54 101.05 13.02%
EPS 11.74 9.01 8.09 6.82 5.02 5.48 2.18 207.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 81.68%
Adjusted Per Share Value based on latest NOSH - 497,750
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 50.58 39.52 32.05 26.75 20.34 17.37 13.03 147.20%
EPS 4.89 3.75 2.85 2.40 1.77 1.52 0.28 574.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0766 0.0624 0.0521 0.0443 0.0308 0.0118 297.38%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 1.67 1.39 1.30 0.875 0.90 0.83 0.09 -
P/RPS 1.38 1.47 1.43 1.15 1.56 1.33 0.09 518.22%
P/EPS 14.22 15.43 16.06 12.84 17.91 15.15 4.13 128.18%
EY 7.03 6.48 6.23 7.79 5.58 6.60 24.24 -56.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 7.56 7.33 5.91 7.15 7.48 0.98 287.44%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 -
Price 1.25 1.68 1.46 1.29 0.86 0.83 0.85 -
P/RPS 1.03 1.77 1.60 1.70 1.49 1.33 0.84 14.57%
P/EPS 10.64 18.64 18.04 18.93 17.11 15.15 38.97 -57.94%
EY 9.39 5.36 5.54 5.28 5.84 6.60 2.57 137.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 9.14 8.23 8.72 6.83 7.48 9.29 -28.83%

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