Highlights

[BINTAI] YoY Annualized Quarter Result on 2014-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -1,164.81%    YoY -     -20.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 498,928 626,208 347,460 265,832 418,028 189,096 377,292 4.76%
  YoY % -20.33% 80.22% 30.71% -36.41% 121.07% -49.88% -
  Horiz. % 132.24% 165.97% 92.09% 70.46% 110.80% 50.12% 100.00%
PBT -26,764 1,340 -13,712 -22,688 -13,012 1,392 24,896 -
  YoY % -2,097.31% 109.77% 39.56% -74.36% -1,034.77% -94.41% -
  Horiz. % -107.50% 5.38% -55.08% -91.13% -52.27% 5.59% 100.00%
Tax -1,196 -200 -20 0 -1,096 -632 -2,056 -8.63%
  YoY % -498.00% -900.00% 0.00% 0.00% -73.42% 69.26% -
  Horiz. % 58.17% 9.73% 0.97% -0.00% 53.31% 30.74% 100.00%
NP -27,960 1,140 -13,732 -22,688 -14,108 760 22,840 -
  YoY % -2,552.63% 108.30% 39.47% -60.82% -1,956.32% -96.67% -
  Horiz. % -122.42% 4.99% -60.12% -99.33% -61.77% 3.33% 100.00%
NP to SH -22,836 380 -14,740 -19,048 -15,840 -520 19,468 -
  YoY % -6,109.47% 102.58% 22.62% -20.25% -2,946.15% -102.67% -
  Horiz. % -117.30% 1.95% -75.71% -97.84% -81.36% -2.67% 100.00%
Tax Rate - % 14.93 % - % - % - % 45.40 % 8.26 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 449.64% -
  Horiz. % 0.00% 180.75% 0.00% 0.00% 0.00% 549.64% 100.00%
Total Cost 526,888 625,068 361,192 288,520 432,136 188,336 354,452 6.82%
  YoY % -15.71% 73.06% 25.19% -33.23% 129.45% -46.87% -
  Horiz. % 148.65% 176.35% 101.90% 81.40% 121.92% 53.13% 100.00%
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80%
  YoY % 40.55% -38.97% 64.40% -8.62% -2.84% -16.21% -
  Horiz. % 104.91% 74.64% 122.31% 74.40% 81.41% 83.79% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80%
  YoY % 40.55% -38.97% 64.40% -8.62% -2.84% -16.21% -
  Horiz. % 104.91% 74.64% 122.31% 74.40% 81.41% 83.79% 100.00%
NOSH 287,594 189,999 132,078 101,970 101,799 100,000 101,820 18.87%
  YoY % 51.37% 43.85% 29.53% 0.17% 1.80% -1.79% -
  Horiz. % 282.45% 186.60% 129.72% 100.15% 99.98% 98.21% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -5.60 % 0.18 % -3.95 % -8.53 % -3.37 % 0.40 % 6.05 % -
  YoY % -3,211.11% 104.56% 53.69% -153.12% -942.50% -93.39% -
  Horiz. % -92.56% 2.98% -65.29% -140.99% -55.70% 6.61% 100.00%
ROE -30.54 % 0.71 % -16.91 % -35.92 % -27.30 % -0.87 % 27.31 % -
  YoY % -4,401.41% 104.20% 52.92% -31.58% -3,037.93% -103.19% -
  Horiz. % -111.83% 2.60% -61.92% -131.53% -99.96% -3.19% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 173.48 329.58 263.07 260.70 410.64 189.10 370.55 -11.87%
  YoY % -47.36% 25.28% 0.91% -36.51% 117.15% -48.97% -
  Horiz. % 46.82% 88.94% 70.99% 70.35% 110.82% 51.03% 100.00%
EPS -7.92 0.20 -11.16 -18.68 -15.56 -0.52 19.12 -
  YoY % -4,060.00% 101.79% 40.26% -20.05% -2,892.31% -102.72% -
  Horiz. % -41.42% 1.05% -58.37% -97.70% -81.38% -2.72% 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 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 0.7000 -15.20%
  YoY % -7.14% -57.58% 26.92% -8.77% -4.55% -14.69% -
  Horiz. % 37.14% 40.00% 94.29% 74.29% 81.43% 85.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 156.75 196.74 109.16 83.52 131.33 59.41 118.54 4.76%
  YoY % -20.33% 80.23% 30.70% -36.40% 121.06% -49.88% -
  Horiz. % 132.23% 165.97% 92.09% 70.46% 110.79% 50.12% 100.00%
EPS -7.17 0.12 -4.63 -5.98 -4.98 -0.16 6.12 -
  YoY % -6,075.00% 102.59% 22.58% -20.08% -3,012.50% -102.61% -
  Horiz. % -117.16% 1.96% -75.65% -97.71% -81.37% -2.61% 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 0.2349 0.1671 0.2739 0.1666 0.1823 0.1876 0.2239 0.80%
  YoY % 40.57% -38.99% 64.41% -8.61% -2.83% -16.21% -
  Horiz. % 104.91% 74.63% 122.33% 74.41% 81.42% 83.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 0.3400 -
P/RPS 0.12 0.06 0.11 0.16 0.08 0.31 0.09 4.91%
  YoY % 100.00% -45.45% -31.25% 100.00% -74.19% 244.44% -
  Horiz. % 133.33% 66.67% 122.22% 177.78% 88.89% 344.44% 100.00%
P/EPS -2.58 100.00 -2.60 -2.28 -2.22 -111.54 1.78 -
  YoY % -102.58% 3,946.15% -14.04% -2.70% 98.01% -6,366.29% -
  Horiz. % -144.94% 5,617.98% -146.07% -128.09% -124.72% -6,266.29% 100.00%
EY -38.73 1.00 -38.48 -43.95 -45.10 -0.90 56.24 -
  YoY % -3,973.00% 102.60% 12.45% 2.55% -4,911.11% -101.60% -
  Horiz. % -68.87% 1.78% -68.42% -78.15% -80.19% -1.60% 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 0.79 0.71 0.44 0.82 0.61 0.97 0.49 8.28%
  YoY % 11.27% 61.36% -46.34% 34.43% -37.11% 97.96% -
  Horiz. % 161.22% 144.90% 89.80% 167.35% 124.49% 197.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 0.3250 -
P/RPS 0.11 0.06 0.10 0.15 0.07 0.22 0.09 3.40%
  YoY % 83.33% -40.00% -33.33% 114.29% -68.18% 144.44% -
  Horiz. % 122.22% 66.67% 111.11% 166.67% 77.78% 244.44% 100.00%
P/EPS -2.46 100.00 -2.24 -2.06 -1.93 -78.85 1.70 -
  YoY % -102.46% 4,564.29% -8.74% -6.74% 97.55% -4,738.23% -
  Horiz. % -144.71% 5,882.35% -131.76% -121.18% -113.53% -4,638.23% 100.00%
EY -40.72 1.00 -44.64 -48.52 -51.87 -1.27 58.83 -
  YoY % -4,172.00% 102.24% 8.00% 6.46% -3,984.25% -102.16% -
  Horiz. % -69.22% 1.70% -75.88% -82.47% -88.17% -2.16% 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 0.75 0.71 0.38 0.74 0.53 0.69 0.46 8.48%
  YoY % 5.63% 86.84% -48.65% 39.62% -23.19% 50.00% -
  Horiz. % 163.04% 154.35% 82.61% 160.87% 115.22% 150.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS