[BNASTRA] QoQ TTM Result on 31-Oct-2016 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 0.25%
YoY- 131.71%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 407,420 390,444 406,802 409,626 408,661 397,606 377,224 5.27%
PBT 15,782 15,509 18,374 22,234 21,935 20,033 15,740 0.17%
Tax -1,938 -1,355 -1,387 -3,777 -3,510 -3,292 -2,583 -17.44%
NP 13,844 14,154 16,987 18,457 18,425 16,741 13,157 3.45%
-
NP to SH 14,485 14,753 17,601 19,056 19,009 17,398 13,893 2.82%
-
Tax Rate 12.28% 8.74% 7.55% 16.99% 16.00% 16.43% 16.41% -
Total Cost 393,576 376,290 389,815 391,169 390,236 380,865 364,067 5.33%
-
Net Worth 136,836 134,680 132,397 125,580 120,567 117,936 111,383 14.72%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 136,836 134,680 132,397 125,580 120,567 117,936 111,383 14.72%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.40% 3.63% 4.18% 4.51% 4.51% 4.21% 3.49% -
ROE 10.59% 10.95% 13.29% 15.17% 15.77% 14.75% 12.47% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 291.01 278.89 290.57 292.59 291.90 284.00 269.45 5.27%
EPS 10.35 10.54 12.57 13.61 13.58 12.43 9.92 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.962 0.9457 0.897 0.8612 0.8424 0.7956 14.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 81.85 78.44 81.73 82.30 82.10 79.88 75.79 5.26%
EPS 2.91 2.96 3.54 3.83 3.82 3.50 2.79 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2749 0.2706 0.266 0.2523 0.2422 0.2369 0.2238 14.70%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.86 0.795 0.86 0.71 0.77 0.705 0.635 -
P/RPS 0.30 0.29 0.30 0.24 0.26 0.25 0.24 16.05%
P/EPS 8.31 7.54 6.84 5.22 5.67 5.67 6.40 19.03%
EY 12.03 13.26 14.62 19.17 17.63 17.63 15.63 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.91 0.79 0.89 0.84 0.80 6.56%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 28/06/16 28/03/16 -
Price 0.75 1.07 0.925 0.76 0.89 0.79 0.78 -
P/RPS 0.26 0.38 0.32 0.26 0.30 0.28 0.29 -7.02%
P/EPS 7.25 10.15 7.36 5.58 6.55 6.36 7.86 -5.24%
EY 13.80 9.85 13.59 17.91 15.26 15.73 12.72 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.11 0.98 0.85 1.03 0.94 0.98 -14.86%

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