[BINACOM] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -15.97%
YoY- -28.82%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 108,876 87,013 87,238 52,100 47,734 58,056 46,986 13.79%
PBT 4,422 8,542 5,906 6,942 6,532 10,776 10,164 -12.01%
Tax -1,650 -2,376 -1,616 -1,716 -1,570 -2,872 -2,642 -6.98%
NP 2,772 6,166 4,290 5,226 4,962 7,904 7,522 -14.23%
-
NP to SH 2,626 4,512 3,482 4,892 4,842 8,176 7,198 -14.36%
-
Tax Rate 37.31% 27.82% 27.36% 24.72% 24.04% 26.65% 25.99% -
Total Cost 106,104 80,847 82,948 46,874 42,772 50,152 39,464 16.43%
-
Net Worth 119,275 135,903 128,137 88,795 78,145 72,800 29,583 23.91%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 1,740 -
Div Payout % - - - - - - 24.18% -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 119,275 135,903 128,137 88,795 78,145 72,800 29,583 23.91%
NOSH 411,295 388,295 388,295 286,436 264,367 260,000 174,021 14.14%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.55% 7.09% 4.92% 10.03% 10.40% 13.61% 16.01% -
ROE 2.20% 3.32% 2.72% 5.51% 6.20% 11.23% 24.33% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.47 22.41 22.47 18.19 18.33 22.33 27.00 -0.30%
EPS 0.64 1.16 1.12 1.82 1.86 3.14 4.14 -24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.29 0.35 0.33 0.31 0.30 0.28 0.17 8.56%
Adjusted Per Share Value based on latest NOSH - 388,295
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.52 22.00 22.05 13.17 12.07 14.68 11.88 13.79%
EPS 0.66 1.14 0.88 1.24 1.22 2.07 1.82 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.3015 0.3436 0.3239 0.2245 0.1976 0.184 0.0748 23.91%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.275 0.255 0.315 0.395 0.325 0.375 0.00 -
P/RPS 1.04 1.14 1.40 2.17 1.77 1.68 0.00 -
P/EPS 43.07 21.94 35.13 23.13 17.48 11.93 0.00 -
EY 2.32 4.56 2.85 4.32 5.72 8.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.95 1.27 1.08 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/24 30/08/23 28/02/22 26/02/21 28/02/20 27/02/19 27/02/18 -
Price 0.23 0.365 0.29 0.41 0.425 0.41 0.465 -
P/RPS 0.87 1.63 1.29 2.25 2.32 1.84 1.72 -9.95%
P/EPS 36.02 31.41 32.34 24.01 22.86 13.04 11.24 19.61%
EY 2.78 3.18 3.09 4.17 4.37 7.67 8.90 -16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.15 -
P/NAPS 0.79 1.04 0.88 1.32 1.42 1.46 2.74 -17.41%

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