[BNASTRA] QoQ Quarter Result on 31-Oct-2024 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
19-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Oct-2024 [#3]
Profit Trend
QoQ- 5.9%
YoY- 115.41%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 265,886 230,878 179,631 155,365 122,031 92,298 59,546 169.93%
PBT 32,897 30,507 23,922 20,357 14,977 11,221 7,773 160.50%
Tax -8,694 -7,652 -5,822 -4,974 -3,741 -2,800 -2,039 161.79%
NP 24,203 22,855 18,100 15,383 11,236 8,421 5,734 160.04%
-
NP to SH 24,203 22,855 18,100 15,383 11,236 8,421 5,734 160.04%
-
Tax Rate 26.43% 25.08% 24.34% 24.43% 24.98% 24.95% 26.23% -
Total Cost 241,683 208,023 161,531 139,982 110,795 83,877 53,812 170.97%
-
Net Worth 253,860 186,437 101,314 83,214 67,817 56,610 48,156 201.37%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 253,860 186,437 101,314 83,214 67,817 56,610 48,156 201.37%
NOSH 1,085,336 1,086,000 497,750 452,500 382,500 382,500 382,500 99.79%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 9.10% 9.90% 10.08% 9.90% 9.21% 9.12% 9.63% -
ROE 9.53% 12.26% 17.87% 18.49% 16.57% 14.88% 11.91% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 24.50 25.94 39.70 34.33 31.90 24.13 15.57 35.09%
EPS 2.23 2.57 4.00 3.40 2.94 2.20 1.50 30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.2095 0.2239 0.1839 0.1773 0.148 0.1259 50.84%
Adjusted Per Share Value based on latest NOSH - 1,085,336
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 24.41 21.19 16.49 14.26 11.20 8.47 5.47 169.82%
EPS 2.22 2.10 1.66 1.41 1.03 0.77 0.53 158.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.1712 0.093 0.0764 0.0623 0.052 0.0442 201.37%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 1.48 1.23 1.67 1.39 1.30 0.875 0.90 -
P/RPS 6.04 4.74 4.21 4.05 4.07 3.63 5.78 2.96%
P/EPS 66.37 47.89 41.75 40.89 44.26 39.74 60.04 6.87%
EY 1.51 2.09 2.40 2.45 2.26 2.52 1.67 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 5.87 7.46 7.56 7.33 5.91 7.15 -7.76%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 19/12/24 12/09/24 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 -
Price 1.73 1.49 1.25 1.68 1.46 1.29 0.86 -
P/RPS 7.06 5.74 3.15 4.89 4.58 5.35 5.52 17.73%
P/EPS 77.58 58.02 31.25 49.42 49.70 58.59 57.37 22.17%
EY 1.29 1.72 3.20 2.02 2.01 1.71 1.74 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 7.11 5.58 9.14 8.23 8.72 6.83 5.46%

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