Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2014-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend YoY -     -83.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 682,789 477,604 473,866 398,802 355,339 367,759 383,948 10.06%
  YoY % 42.96% 0.79% 18.82% 12.23% -3.38% -4.22% -
  Horiz. % 177.83% 124.39% 123.42% 103.87% 92.55% 95.78% 100.00%
PBT -13,439 -24,487 5,609 6,041 6,900 5,434 22,306 -
  YoY % 45.12% -536.57% -7.15% -12.45% 26.98% -75.64% -
  Horiz. % -60.25% -109.78% 25.15% 27.08% 30.93% 24.36% 100.00%
Tax -475 -6,923 2,444 -3,271 -3,595 -5,333 -5,116 -32.68%
  YoY % 93.14% -383.27% 174.72% 9.01% 32.59% -4.24% -
  Horiz. % 9.28% 135.32% -47.77% 63.94% 70.27% 104.24% 100.00%
NP -13,914 -31,410 8,053 2,770 3,305 101 17,190 -
  YoY % 55.70% -490.04% 190.72% -16.19% 3,172.28% -99.41% -
  Horiz. % -80.94% -182.72% 46.85% 16.11% 19.23% 0.59% 100.00%
NP to SH -11,676 -36,083 6,039 -1,506 -819 -9,486 9,536 -
  YoY % 67.64% -697.50% 501.00% -83.88% 91.37% -199.48% -
  Horiz. % -122.44% -378.39% 63.33% -15.79% -8.59% -99.48% 100.00%
Tax Rate - % - % -43.57 % 54.15 % 52.10 % 98.14 % 22.94 % -
  YoY % 0.00% 0.00% -180.46% 3.93% -46.91% 327.81% -
  Horiz. % 0.00% 0.00% -189.93% 236.05% 227.11% 427.81% 100.00%
Total Cost 696,703 509,014 465,813 396,032 352,034 367,658 366,758 11.28%
  YoY % 36.87% 9.27% 17.62% 12.50% -4.25% 0.25% -
  Horiz. % 189.96% 138.79% 127.01% 107.98% 95.99% 100.25% 100.00%
Net Worth 49,983 46,324 62,184 58,001 62,448 61,130 65,203 -4.33%
  YoY % 7.90% -25.50% 7.21% -7.12% 2.16% -6.25% -
  Horiz. % 76.66% 71.05% 95.37% 88.95% 95.78% 93.75% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 49,983 46,324 62,184 58,001 62,448 61,130 65,203 -4.33%
  YoY % 7.90% -25.50% 7.21% -7.12% 2.16% -6.25% -
  Horiz. % 76.66% 71.05% 95.37% 88.95% 95.78% 93.75% 100.00%
NOSH 217,320 178,172 101,942 101,756 102,374 101,884 101,880 13.44%
  YoY % 21.97% 74.78% 0.18% -0.60% 0.48% 0.00% -
  Horiz. % 213.31% 174.88% 100.06% 99.88% 100.49% 100.00% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -2.04 % -6.58 % 1.70 % 0.69 % 0.93 % 0.03 % 4.48 % -
  YoY % 69.00% -487.06% 146.38% -25.81% 3,000.00% -99.33% -
  Horiz. % -45.54% -146.88% 37.95% 15.40% 20.76% 0.67% 100.00%
ROE -23.36 % -77.89 % 9.71 % -2.60 % -1.31 % -15.52 % 14.63 % -
  YoY % 70.01% -902.16% 473.46% -98.47% 91.56% -206.08% -
  Horiz. % -159.67% -532.40% 66.37% -17.77% -8.95% -106.08% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 314.19 268.06 464.84 391.92 347.10 360.96 376.86 -2.98%
  YoY % 17.21% -42.33% 18.61% 12.91% -3.84% -4.22% -
  Horiz. % 83.37% 71.13% 123.35% 104.00% 92.10% 95.78% 100.00%
EPS -5.37 -20.25 5.61 -1.48 -0.80 -9.31 9.36 -
  YoY % 73.48% -460.96% 479.05% -85.00% 91.41% -199.47% -
  Horiz. % -57.37% -216.35% 59.94% -15.81% -8.55% -99.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.2600 0.6100 0.5700 0.6100 0.6000 0.6400 -15.67%
  YoY % -11.54% -57.38% 7.02% -6.56% 1.67% -6.25% -
  Horiz. % 35.94% 40.62% 95.31% 89.06% 95.31% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 235.78 164.92 163.63 137.71 122.70 126.99 132.58 10.06%
  YoY % 42.97% 0.79% 18.82% 12.23% -3.38% -4.22% -
  Horiz. % 177.84% 124.39% 123.42% 103.87% 92.55% 95.78% 100.00%
EPS -4.03 -12.46 2.09 -0.52 -0.28 -3.28 3.29 -
  YoY % 67.66% -696.17% 501.92% -85.71% 91.46% -199.70% -
  Horiz. % -122.49% -378.72% 63.53% -15.81% -8.51% -99.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1726 0.1600 0.2147 0.2003 0.2156 0.2111 0.2252 -4.33%
  YoY % 7.88% -25.48% 7.19% -7.10% 2.13% -6.26% -
  Horiz. % 76.64% 71.05% 95.34% 88.94% 95.74% 93.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 0.3400 -
P/RPS 0.08 0.10 0.07 0.08 0.08 0.10 0.09 -1.94%
  YoY % -20.00% 42.86% -12.50% 0.00% -20.00% 11.11% -
  Horiz. % 88.89% 111.11% 77.78% 88.89% 88.89% 111.11% 100.00%
P/EPS -4.47 -1.33 5.23 -21.28 -36.88 -3.97 3.63 -
  YoY % -236.09% -125.43% 124.58% 42.30% -828.97% -209.37% -
  Horiz. % -123.14% -36.64% 144.08% -586.23% -1,015.98% -109.37% 100.00%
EY -22.39 -75.01 19.11 -4.70 -2.71 -25.16 27.53 -
  YoY % 70.15% -492.52% 506.60% -73.43% 89.23% -191.39% -
  Horiz. % -81.33% -272.47% 69.42% -17.07% -9.84% -91.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 1.04 0.51 0.55 0.48 0.62 0.53 11.88%
  YoY % 0.00% 103.92% -7.27% 14.58% -22.58% 16.98% -
  Horiz. % 196.23% 196.23% 96.23% 103.77% 90.57% 116.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 -
Price 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 0.3800 -
P/RPS 0.07 0.09 0.05 0.08 0.11 0.09 0.10 -5.77%
  YoY % -22.22% 80.00% -37.50% -27.27% 22.22% -10.00% -
  Horiz. % 70.00% 90.00% 50.00% 80.00% 110.00% 90.00% 100.00%
P/EPS -4.28 -1.16 3.80 -21.62 -46.25 -3.65 4.06 -
  YoY % -268.97% -130.53% 117.58% 53.25% -1,167.12% -189.90% -
  Horiz. % -105.42% -28.57% 93.60% -532.51% -1,139.16% -89.90% 100.00%
EY -23.36 -86.18 26.33 -4.63 -2.16 -27.38 24.63 -
  YoY % 72.89% -427.31% 668.68% -114.35% 92.11% -211.17% -
  Horiz. % -94.84% -349.90% 106.90% -18.80% -8.77% -111.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.90 0.37 0.56 0.61 0.57 0.59 9.18%
  YoY % 11.11% 143.24% -33.93% -8.20% 7.02% -3.39% -
  Horiz. % 169.49% 152.54% 62.71% 94.92% 103.39% 96.61% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers