Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2019-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend YoY -     -93.20%
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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers