Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2018-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend YoY -     142.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 147,139 219,051 682,789 477,604 473,866 398,802 355,339 -13.66%
  YoY % -32.83% -67.92% 42.96% 0.79% 18.82% 12.23% -
  Horiz. % 41.41% 61.65% 192.15% 134.41% 133.36% 112.23% 100.00%
PBT 722 2,397 -13,439 -24,487 5,609 6,041 6,900 -31.34%
  YoY % -69.88% 117.84% 45.12% -536.57% -7.15% -12.45% -
  Horiz. % 10.46% 34.74% -194.77% -354.88% 81.29% 87.55% 100.00%
Tax -439 -782 -475 -6,923 2,444 -3,271 -3,595 -29.55%
  YoY % 43.86% -64.63% 93.14% -383.27% 174.72% 9.01% -
  Horiz. % 12.21% 21.75% 13.21% 192.57% -67.98% 90.99% 100.00%
NP 283 1,615 -13,914 -31,410 8,053 2,770 3,305 -33.60%
  YoY % -82.48% 111.61% 55.70% -490.04% 190.72% -16.19% -
  Horiz. % 8.56% 48.87% -421.00% -950.38% 243.66% 83.81% 100.00%
NP to SH 335 4,929 -11,676 -36,083 6,039 -1,506 -819 -
  YoY % -93.20% 142.21% 67.64% -697.50% 501.00% -83.88% -
  Horiz. % -40.90% -601.83% 1,425.64% 4,405.74% -737.36% 183.88% 100.00%
Tax Rate 60.80 % 32.62 % - % - % -43.57 % 54.15 % 52.10 % 2.61%
  YoY % 86.39% 0.00% 0.00% 0.00% -180.46% 3.93% -
  Horiz. % 116.70% 62.61% 0.00% 0.00% -83.63% 103.93% 100.00%
Total Cost 146,856 217,436 696,703 509,014 465,813 396,032 352,034 -13.55%
  YoY % -32.46% -68.79% 36.87% 9.27% 17.62% 12.50% -
  Horiz. % 41.72% 61.77% 197.91% 144.59% 132.32% 112.50% 100.00%
Net Worth 80,526 71,898 49,983 46,324 62,184 58,001 62,448 4.33%
  YoY % 12.00% 43.84% 7.90% -25.50% 7.21% -7.12% -
  Horiz. % 128.95% 115.13% 80.04% 74.18% 99.58% 92.88% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 80,526 71,898 49,983 46,324 62,184 58,001 62,448 4.33%
  YoY % 12.00% 43.84% 7.90% -25.50% 7.21% -7.12% -
  Horiz. % 128.95% 115.13% 80.04% 74.18% 99.58% 92.88% 100.00%
NOSH 287,594 287,594 217,320 178,172 101,942 101,756 102,374 18.78%
  YoY % 0.00% 32.34% 21.97% 74.78% 0.18% -0.60% -
  Horiz. % 280.92% 280.92% 212.28% 174.04% 99.58% 99.40% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.19 % 0.74 % -2.04 % -6.58 % 1.70 % 0.69 % 0.93 % -23.25%
  YoY % -74.32% 136.27% 69.00% -487.06% 146.38% -25.81% -
  Horiz. % 20.43% 79.57% -219.35% -707.53% 182.80% 74.19% 100.00%
ROE 0.42 % 6.86 % -23.36 % -77.89 % 9.71 % -2.60 % -1.31 % -
  YoY % -93.88% 129.37% 70.01% -902.16% 473.46% -98.47% -
  Horiz. % -32.06% -523.66% 1,783.21% 5,945.80% -741.22% 198.47% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.16 76.17 314.19 268.06 464.84 391.92 347.10 -27.31%
  YoY % -32.83% -75.76% 17.21% -42.33% 18.61% 12.91% -
  Horiz. % 14.74% 21.94% 90.52% 77.23% 133.92% 112.91% 100.00%
EPS 0.12 1.71 -5.37 -20.25 5.61 -1.48 -0.80 -
  YoY % -92.98% 131.84% 73.48% -460.96% 479.05% -85.00% -
  Horiz. % -15.00% -213.75% 671.25% 2,531.25% -701.25% 185.00% 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 0.2800 0.2500 0.2300 0.2600 0.6100 0.5700 0.6100 -12.17%
  YoY % 12.00% 8.70% -11.54% -57.38% 7.02% -6.56% -
  Horiz. % 45.90% 40.98% 37.70% 42.62% 100.00% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 50.81 75.64 235.78 164.92 163.63 137.71 122.70 -13.66%
  YoY % -32.83% -67.92% 42.97% 0.79% 18.82% 12.23% -
  Horiz. % 41.41% 61.65% 192.16% 134.41% 133.36% 112.23% 100.00%
EPS 0.12 1.70 -4.03 -12.46 2.09 -0.52 -0.28 -
  YoY % -92.94% 142.18% 67.66% -696.17% 501.92% -85.71% -
  Horiz. % -42.86% -607.14% 1,439.29% 4,450.00% -746.43% 185.71% 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 0.2781 0.2483 0.1726 0.1600 0.2147 0.2003 0.2156 4.33%
  YoY % 12.00% 43.86% 7.88% -25.48% 7.19% -7.10% -
  Horiz. % 128.99% 115.17% 80.06% 74.21% 99.58% 92.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 -
P/RPS 0.25 0.18 0.08 0.10 0.07 0.08 0.08 20.90%
  YoY % 38.89% 125.00% -20.00% 42.86% -12.50% 0.00% -
  Horiz. % 312.50% 225.00% 100.00% 125.00% 87.50% 100.00% 100.00%
P/EPS 111.60 7.88 -4.47 -1.33 5.23 -21.28 -36.88 -
  YoY % 1,316.24% 276.29% -236.09% -125.43% 124.58% 42.30% -
  Horiz. % -302.60% -21.37% 12.12% 3.61% -14.18% 57.70% 100.00%
EY 0.90 12.70 -22.39 -75.01 19.11 -4.70 -2.71 -
  YoY % -92.91% 156.72% 70.15% -492.52% 506.60% -73.43% -
  Horiz. % -33.21% -468.63% 826.20% 2,767.90% -705.17% 173.43% 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 0.46 0.54 1.04 1.04 0.51 0.55 0.48 -0.71%
  YoY % -14.81% -48.08% 0.00% 103.92% -7.27% 14.58% -
  Horiz. % 95.83% 112.50% 216.67% 216.67% 106.25% 114.58% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 -
Price 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 -
P/RPS 0.23 0.16 0.07 0.09 0.05 0.08 0.11 13.07%
  YoY % 43.75% 128.57% -22.22% 80.00% -37.50% -27.27% -
  Horiz. % 209.09% 145.45% 63.64% 81.82% 45.45% 72.73% 100.00%
P/EPS 103.02 7.29 -4.28 -1.16 3.80 -21.62 -46.25 -
  YoY % 1,313.17% 270.33% -268.97% -130.53% 117.58% 53.25% -
  Horiz. % -222.75% -15.76% 9.25% 2.51% -8.22% 46.75% 100.00%
EY 0.97 13.71 -23.36 -86.18 26.33 -4.63 -2.16 -
  YoY % -92.92% 158.69% 72.89% -427.31% 668.68% -114.35% -
  Horiz. % -44.91% -634.72% 1,081.48% 3,989.81% -1,218.98% 214.35% 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 0.43 0.50 1.00 0.90 0.37 0.56 0.61 -5.66%
  YoY % -14.00% -50.00% 11.11% 143.24% -33.93% -8.20% -
  Horiz. % 70.49% 81.97% 163.93% 147.54% 60.66% 91.80% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers