Highlights

[BINTAI] YoY Annualized Quarter Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -344.08%    YoY -     22.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 79,016 498,928 626,208 347,460 265,832 418,028 189,096 -13.53%
  YoY % -84.16% -20.33% 80.22% 30.71% -36.41% 121.07% -
  Horiz. % 41.79% 263.85% 331.16% 183.75% 140.58% 221.07% 100.00%
PBT 2,976 -26,764 1,340 -13,712 -22,688 -13,012 1,392 13.49%
  YoY % 111.12% -2,097.31% 109.77% 39.56% -74.36% -1,034.77% -
  Horiz. % 213.79% -1,922.70% 96.26% -985.06% -1,629.89% -934.77% 100.00%
Tax -2,520 -1,196 -200 -20 0 -1,096 -632 25.91%
  YoY % -110.70% -498.00% -900.00% 0.00% 0.00% -73.42% -
  Horiz. % 398.73% 189.24% 31.65% 3.16% -0.00% 173.42% 100.00%
NP 456 -27,960 1,140 -13,732 -22,688 -14,108 760 -8.16%
  YoY % 101.63% -2,552.63% 108.30% 39.47% -60.82% -1,956.32% -
  Horiz. % 60.00% -3,678.95% 150.00% -1,806.84% -2,985.26% -1,856.32% 100.00%
NP to SH 656 -22,836 380 -14,740 -19,048 -15,840 -520 -
  YoY % 102.87% -6,109.47% 102.58% 22.62% -20.25% -2,946.15% -
  Horiz. % -126.15% 4,391.54% -73.08% 2,834.62% 3,663.08% 3,046.15% 100.00%
Tax Rate 84.68 % - % 14.93 % - % - % - % 45.40 % 10.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.52% 0.00% 32.89% 0.00% 0.00% 0.00% 100.00%
Total Cost 78,560 526,888 625,068 361,192 288,520 432,136 188,336 -13.55%
  YoY % -85.09% -15.71% 73.06% 25.19% -33.23% 129.45% -
  Horiz. % 41.71% 279.76% 331.89% 191.78% 153.19% 229.45% 100.00%
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
NOSH 287,594 287,594 189,999 132,078 101,970 101,799 100,000 19.24%
  YoY % 0.00% 51.37% 43.85% 29.53% 0.17% 1.80% -
  Horiz. % 287.59% 287.59% 190.00% 132.08% 101.97% 101.80% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.58 % -5.60 % 0.18 % -3.95 % -8.53 % -3.37 % 0.40 % 6.39%
  YoY % 110.36% -3,211.11% 104.56% 53.69% -153.12% -942.50% -
  Horiz. % 145.00% -1,400.00% 45.00% -987.50% -2,132.50% -842.50% 100.00%
ROE 0.91 % -30.54 % 0.71 % -16.91 % -35.92 % -27.30 % -0.87 % -
  YoY % 102.98% -4,401.41% 104.20% 52.92% -31.58% -3,037.93% -
  Horiz. % -104.60% 3,510.34% -81.61% 1,943.68% 4,128.74% 3,137.93% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.47 173.48 329.58 263.07 260.70 410.64 189.10 -27.49%
  YoY % -84.17% -47.36% 25.28% 0.91% -36.51% 117.15% -
  Horiz. % 14.53% 91.74% 174.29% 139.12% 137.86% 217.15% 100.00%
EPS 0.24 -7.92 0.20 -11.16 -18.68 -15.56 -0.52 -
  YoY % 103.03% -4,060.00% 101.79% 40.26% -20.05% -2,892.31% -
  Horiz. % -46.15% 1,523.08% -38.46% 2,146.15% 3,592.31% 2,992.31% 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 0.2500 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 -13.50%
  YoY % -3.85% -7.14% -57.58% 26.92% -8.77% -4.55% -
  Horiz. % 41.86% 43.54% 46.89% 110.52% 87.07% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.29 172.29 216.24 119.98 91.80 144.35 65.30 -13.53%
  YoY % -84.16% -20.32% 80.23% 30.70% -36.40% 121.06% -
  Horiz. % 41.79% 263.84% 331.15% 183.74% 140.58% 221.06% 100.00%
EPS 0.23 -7.89 0.13 -5.09 -6.58 -5.47 -0.18 -
  YoY % 102.92% -6,169.23% 102.55% 22.64% -20.29% -2,938.89% -
  Horiz. % -127.78% 4,383.33% -72.22% 2,827.78% 3,655.56% 3,038.89% 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 0.2483 0.2582 0.1837 0.3010 0.1831 0.2004 0.2062 3.14%
  YoY % -3.83% 40.56% -38.97% 64.39% -8.63% -2.81% -
  Horiz. % 120.42% 125.22% 89.09% 145.97% 88.80% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 -
P/RPS 0.45 0.12 0.06 0.11 0.16 0.08 0.31 6.41%
  YoY % 275.00% 100.00% -45.45% -31.25% 100.00% -74.19% -
  Horiz. % 145.16% 38.71% 19.35% 35.48% 51.61% 25.81% 100.00%
P/EPS 54.80 -2.58 100.00 -2.60 -2.28 -2.22 -111.54 -
  YoY % 2,224.03% -102.58% 3,946.15% -14.04% -2.70% 98.01% -
  Horiz. % -49.13% 2.31% -89.65% 2.33% 2.04% 1.99% 100.00%
EY 1.82 -38.73 1.00 -38.48 -43.95 -45.10 -0.90 -
  YoY % 104.70% -3,973.00% 102.60% 12.45% 2.55% -4,911.11% -
  Horiz. % -202.22% 4,303.33% -111.11% 4,275.56% 4,883.33% 5,011.11% 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 0.50 0.79 0.71 0.44 0.82 0.61 0.97 -10.45%
  YoY % -36.71% 11.27% 61.36% -46.34% 34.43% -37.11% -
  Horiz. % 51.55% 81.44% 73.20% 45.36% 84.54% 62.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 -
P/RPS 0.62 0.11 0.06 0.10 0.15 0.07 0.22 18.84%
  YoY % 463.64% 83.33% -40.00% -33.33% 114.29% -68.18% -
  Horiz. % 281.82% 50.00% 27.27% 45.45% 68.18% 31.82% 100.00%
P/EPS 74.53 -2.46 100.00 -2.24 -2.06 -1.93 -78.85 -
  YoY % 3,129.67% -102.46% 4,564.29% -8.74% -6.74% 97.55% -
  Horiz. % -94.52% 3.12% -126.82% 2.84% 2.61% 2.45% 100.00%
EY 1.34 -40.72 1.00 -44.64 -48.52 -51.87 -1.27 -
  YoY % 103.29% -4,172.00% 102.24% 8.00% 6.46% -3,984.25% -
  Horiz. % -105.51% 3,206.30% -78.74% 3,514.96% 3,820.47% 4,084.25% 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 0.68 0.75 0.71 0.38 0.74 0.53 0.69 -0.24%
  YoY % -9.33% 5.63% 86.84% -48.65% 39.62% -23.19% -
  Horiz. % 98.55% 108.70% 102.90% 55.07% 107.25% 76.81% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers