Highlights

[BINTAI] YoY Annualized Quarter Result on 2018-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -86.69%    YoY -     102.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 49,056 54,756 54,400 79,016 498,928 626,208 347,460 -27.82%
  YoY % -10.41% 0.65% -31.15% -84.16% -20.33% 80.22% -
  Horiz. % 14.12% 15.76% 15.66% 22.74% 143.59% 180.22% 100.00%
PBT 5,020 -5,852 44,412 2,976 -26,764 1,340 -13,712 -
  YoY % 185.78% -113.18% 1,392.34% 111.12% -2,097.31% 109.77% -
  Horiz. % -36.61% 42.68% -323.89% -21.70% 195.19% -9.77% 100.00%
Tax 0 0 0 -2,520 -1,196 -200 -20 -
  YoY % 0.00% 0.00% 0.00% -110.70% -498.00% -900.00% -
  Horiz. % -0.00% -0.00% -0.00% 12,600.00% 5,980.00% 1,000.00% 100.00%
NP 5,020 -5,852 44,412 456 -27,960 1,140 -13,732 -
  YoY % 185.78% -113.18% 9,639.47% 101.63% -2,552.63% 108.30% -
  Horiz. % -36.56% 42.62% -323.42% -3.32% 203.61% -8.30% 100.00%
NP to SH 6,028 -5,236 44,896 656 -22,836 380 -14,740 -
  YoY % 215.13% -111.66% 6,743.90% 102.87% -6,109.47% 102.58% -
  Horiz. % -40.90% 35.52% -304.59% -4.45% 154.93% -2.58% 100.00%
Tax Rate - % - % - % 84.68 % - % 14.93 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 567.18% 0.00% 100.00% -
Total Cost 44,036 60,608 9,988 78,560 526,888 625,068 361,192 -29.56%
  YoY % -27.34% 506.81% -87.29% -85.09% -15.71% 73.06% -
  Horiz. % 12.19% 16.78% 2.77% 21.75% 145.87% 173.06% 100.00%
Net Worth 114,567 74,756 92,030 71,898 74,774 53,199 87,172 4.66%
  YoY % 53.25% -18.77% 28.00% -3.85% 40.55% -38.97% -
  Horiz. % 131.43% 85.76% 105.57% 82.48% 85.78% 61.03% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 114,567 74,756 92,030 71,898 74,774 53,199 87,172 4.66%
  YoY % 53.25% -18.77% 28.00% -3.85% 40.55% -38.97% -
  Horiz. % 131.43% 85.76% 105.57% 82.48% 85.78% 61.03% 100.00%
NOSH 381,891 186,892 287,594 287,594 287,594 189,999 132,078 19.34%
  YoY % 104.34% -35.02% 0.00% 0.00% 51.37% 43.85% -
  Horiz. % 289.14% 141.50% 217.74% 217.74% 217.74% 143.85% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.23 % -10.69 % 81.64 % 0.58 % -5.60 % 0.18 % -3.95 % -
  YoY % 195.70% -113.09% 13,975.86% 110.36% -3,211.11% 104.56% -
  Horiz. % -258.99% 270.63% -2,066.84% -14.68% 141.77% -4.56% 100.00%
ROE 5.26 % -7.00 % 48.78 % 0.91 % -30.54 % 0.71 % -16.91 % -
  YoY % 175.14% -114.35% 5,260.44% 102.98% -4,401.41% 104.20% -
  Horiz. % -31.11% 41.40% -288.47% -5.38% 180.60% -4.20% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.85 29.30 18.92 27.47 173.48 329.58 263.07 -39.51%
  YoY % -56.14% 54.86% -31.12% -84.17% -47.36% 25.28% -
  Horiz. % 4.88% 11.14% 7.19% 10.44% 65.94% 125.28% 100.00%
EPS 1.56 -2.80 15.60 0.24 -7.92 0.20 -11.16 -
  YoY % 155.71% -117.95% 6,400.00% 103.03% -4,060.00% 101.79% -
  Horiz. % -13.98% 25.09% -139.78% -2.15% 70.97% -1.79% 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 0.3000 0.4000 0.3200 0.2500 0.2600 0.2800 0.6600 -12.30%
  YoY % -25.00% 25.00% 28.00% -3.85% -7.14% -57.58% -
  Horiz. % 45.45% 60.61% 48.48% 37.88% 39.39% 42.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 554,995
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.84 9.87 9.80 14.24 89.90 112.83 62.61 -27.82%
  YoY % -10.44% 0.71% -31.18% -84.16% -20.32% 80.21% -
  Horiz. % 14.12% 15.76% 15.65% 22.74% 143.59% 180.21% 100.00%
EPS 1.09 -0.94 8.09 0.12 -4.11 0.07 -2.66 -
  YoY % 215.96% -111.62% 6,641.67% 102.92% -5,971.43% 102.63% -
  Horiz. % -40.98% 35.34% -304.14% -4.51% 154.51% -2.63% 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 0.2064 0.1347 0.1658 0.1295 0.1347 0.0959 0.1571 4.65%
  YoY % 53.23% -18.76% 28.03% -3.86% 40.46% -38.96% -
  Horiz. % 131.38% 85.74% 105.54% 82.43% 85.74% 61.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.4000 0.1000 0.1200 0.1250 0.2050 0.2000 0.2900 -
P/RPS 3.11 0.34 0.63 0.45 0.12 0.06 0.11 74.45%
  YoY % 814.71% -46.03% 40.00% 275.00% 100.00% -45.45% -
  Horiz. % 2,827.27% 309.09% 572.73% 409.09% 109.09% 54.55% 100.00%
P/EPS 25.34 -3.57 0.77 54.80 -2.58 100.00 -2.60 -
  YoY % 809.80% -563.64% -98.59% 2,224.03% -102.58% 3,946.15% -
  Horiz. % -974.62% 137.31% -29.62% -2,107.69% 99.23% -3,846.15% 100.00%
EY 3.95 -28.02 130.09 1.82 -38.73 1.00 -38.48 -
  YoY % 114.10% -121.54% 7,047.80% 104.70% -3,973.00% 102.60% -
  Horiz. % -10.27% 72.82% -338.07% -4.73% 100.65% -2.60% 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 1.33 0.25 0.38 0.50 0.79 0.71 0.44 20.22%
  YoY % 432.00% -34.21% -24.00% -36.71% 11.27% 61.36% -
  Horiz. % 302.27% 56.82% 86.36% 113.64% 179.55% 161.36% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 26/08/20 21/08/19 27/08/18 24/08/17 18/08/16 25/08/15 -
Price 0.4800 0.7000 0.1250 0.1700 0.1950 0.2000 0.2500 -
P/RPS 3.74 2.39 0.66 0.62 0.11 0.06 0.10 82.77%
  YoY % 56.49% 262.12% 6.45% 463.64% 83.33% -40.00% -
  Horiz. % 3,740.00% 2,390.00% 660.00% 620.00% 110.00% 60.00% 100.00%
P/EPS 30.41 -24.99 0.80 74.53 -2.46 100.00 -2.24 -
  YoY % 221.69% -3,223.75% -98.93% 3,129.67% -102.46% 4,564.29% -
  Horiz. % -1,357.59% 1,115.62% -35.71% -3,327.23% 109.82% -4,464.29% 100.00%
EY 3.29 -4.00 124.89 1.34 -40.72 1.00 -44.64 -
  YoY % 182.25% -103.20% 9,220.15% 103.29% -4,172.00% 102.24% -
  Horiz. % -7.37% 8.96% -279.77% -3.00% 91.22% -2.24% 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 1.60 1.75 0.39 0.68 0.75 0.71 0.38 27.05%
  YoY % -8.57% 348.72% -42.65% -9.33% 5.63% 86.84% -
  Horiz. % 421.05% 460.53% 102.63% 178.95% 197.37% 186.84% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

256  410  563  1045 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 THHEAVY 0.02-0.045 
 IMPIANA 0.080.00 
 INARI 3.86-0.24 
 EAH 0.025+0.01 
 DNEX-CG 0.045-0.005 
 DNEX 0.75-0.02 
 ATAIMS 0.43+0.02 
 TOPGLOV 2.75+0.01 
 SUPERMX 1.70-0.03 
 CNOUHUA 0.12+0.02 
PARTNERS & BROKERS