Highlights

[BINTAI] YoY Annualized Quarter Result on 2019-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     13,301.79%    YoY -     6,743.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 54,400 79,016 498,928 626,208 347,460 265,832 418,028 -28.80%
  YoY % -31.15% -84.16% -20.33% 80.22% 30.71% -36.41% -
  Horiz. % 13.01% 18.90% 119.35% 149.80% 83.12% 63.59% 100.00%
PBT 44,412 2,976 -26,764 1,340 -13,712 -22,688 -13,012 -
  YoY % 1,392.34% 111.12% -2,097.31% 109.77% 39.56% -74.36% -
  Horiz. % -341.32% -22.87% 205.69% -10.30% 105.38% 174.36% 100.00%
Tax 0 -2,520 -1,196 -200 -20 0 -1,096 -
  YoY % 0.00% -110.70% -498.00% -900.00% 0.00% 0.00% -
  Horiz. % -0.00% 229.93% 109.12% 18.25% 1.82% -0.00% 100.00%
NP 44,412 456 -27,960 1,140 -13,732 -22,688 -14,108 -
  YoY % 9,639.47% 101.63% -2,552.63% 108.30% 39.47% -60.82% -
  Horiz. % -314.80% -3.23% 198.19% -8.08% 97.33% 160.82% 100.00%
NP to SH 44,896 656 -22,836 380 -14,740 -19,048 -15,840 -
  YoY % 6,743.90% 102.87% -6,109.47% 102.58% 22.62% -20.25% -
  Horiz. % -283.43% -4.14% 144.17% -2.40% 93.06% 120.25% 100.00%
Tax Rate - % 84.68 % - % 14.93 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 567.18% 0.00% 100.00% - - -
Total Cost 9,988 78,560 526,888 625,068 361,192 288,520 432,136 -46.61%
  YoY % -87.29% -85.09% -15.71% 73.06% 25.19% -33.23% -
  Horiz. % 2.31% 18.18% 121.93% 144.65% 83.58% 66.77% 100.00%
Net Worth 92,030 71,898 74,774 53,199 87,172 53,024 58,025 7.99%
  YoY % 28.00% -3.85% 40.55% -38.97% 64.40% -8.62% -
  Horiz. % 158.60% 123.91% 128.86% 91.68% 150.23% 91.38% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 92,030 71,898 74,774 53,199 87,172 53,024 58,025 7.99%
  YoY % 28.00% -3.85% 40.55% -38.97% 64.40% -8.62% -
  Horiz. % 158.60% 123.91% 128.86% 91.68% 150.23% 91.38% 100.00%
NOSH 287,594 287,594 287,594 189,999 132,078 101,970 101,799 18.89%
  YoY % 0.00% 0.00% 51.37% 43.85% 29.53% 0.17% -
  Horiz. % 282.51% 282.51% 282.51% 186.64% 129.74% 100.17% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 81.64 % 0.58 % -5.60 % 0.18 % -3.95 % -8.53 % -3.37 % -
  YoY % 13,975.86% 110.36% -3,211.11% 104.56% 53.69% -153.12% -
  Horiz. % -2,422.55% -17.21% 166.17% -5.34% 117.21% 253.12% 100.00%
ROE 48.78 % 0.91 % -30.54 % 0.71 % -16.91 % -35.92 % -27.30 % -
  YoY % 5,260.44% 102.98% -4,401.41% 104.20% 52.92% -31.58% -
  Horiz. % -178.68% -3.33% 111.87% -2.60% 61.94% 131.58% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.92 27.47 173.48 329.58 263.07 260.70 410.64 -40.11%
  YoY % -31.12% -84.17% -47.36% 25.28% 0.91% -36.51% -
  Horiz. % 4.61% 6.69% 42.25% 80.26% 64.06% 63.49% 100.00%
EPS 15.60 0.24 -7.92 0.20 -11.16 -18.68 -15.56 -
  YoY % 6,400.00% 103.03% -4,060.00% 101.79% 40.26% -20.05% -
  Horiz. % -100.26% -1.54% 50.90% -1.29% 71.72% 120.05% 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 0.3200 0.2500 0.2600 0.2800 0.6600 0.5200 0.5700 -9.17%
  YoY % 28.00% -3.85% -7.14% -57.58% 26.92% -8.77% -
  Horiz. % 56.14% 43.86% 45.61% 49.12% 115.79% 91.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.79 27.29 172.29 216.24 119.98 91.80 144.35 -28.80%
  YoY % -31.15% -84.16% -20.32% 80.23% 30.70% -36.40% -
  Horiz. % 13.02% 18.91% 119.36% 149.80% 83.12% 63.60% 100.00%
EPS 15.50 0.23 -7.89 0.13 -5.09 -6.58 -5.47 -
  YoY % 6,639.13% 102.92% -6,169.23% 102.55% 22.64% -20.29% -
  Horiz. % -283.36% -4.20% 144.24% -2.38% 93.05% 120.29% 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 0.3178 0.2483 0.2582 0.1837 0.3010 0.1831 0.2004 7.98%
  YoY % 27.99% -3.83% 40.56% -38.97% 64.39% -8.63% -
  Horiz. % 158.58% 123.90% 128.84% 91.67% 150.20% 91.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1200 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 -
P/RPS 0.63 0.45 0.12 0.06 0.11 0.16 0.08 41.03%
  YoY % 40.00% 275.00% 100.00% -45.45% -31.25% 100.00% -
  Horiz. % 787.50% 562.50% 150.00% 75.00% 137.50% 200.00% 100.00%
P/EPS 0.77 54.80 -2.58 100.00 -2.60 -2.28 -2.22 -
  YoY % -98.59% 2,224.03% -102.58% 3,946.15% -14.04% -2.70% -
  Horiz. % -34.68% -2,468.47% 116.22% -4,504.50% 117.12% 102.70% 100.00%
EY 130.09 1.82 -38.73 1.00 -38.48 -43.95 -45.10 -
  YoY % 7,047.80% 104.70% -3,973.00% 102.60% 12.45% 2.55% -
  Horiz. % -288.45% -4.04% 85.88% -2.22% 85.32% 97.45% 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 0.38 0.50 0.79 0.71 0.44 0.82 0.61 -7.58%
  YoY % -24.00% -36.71% 11.27% 61.36% -46.34% 34.43% -
  Horiz. % 62.30% 81.97% 129.51% 116.39% 72.13% 134.43% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 -
Price 0.1250 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 -
P/RPS 0.66 0.62 0.11 0.06 0.10 0.15 0.07 45.32%
  YoY % 6.45% 463.64% 83.33% -40.00% -33.33% 114.29% -
  Horiz. % 942.86% 885.71% 157.14% 85.71% 142.86% 214.29% 100.00%
P/EPS 0.80 74.53 -2.46 100.00 -2.24 -2.06 -1.93 -
  YoY % -98.93% 3,129.67% -102.46% 4,564.29% -8.74% -6.74% -
  Horiz. % -41.45% -3,861.66% 127.46% -5,181.35% 116.06% 106.74% 100.00%
EY 124.89 1.34 -40.72 1.00 -44.64 -48.52 -51.87 -
  YoY % 9,220.15% 103.29% -4,172.00% 102.24% 8.00% 6.46% -
  Horiz. % -240.78% -2.58% 78.50% -1.93% 86.06% 93.54% 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 0.39 0.68 0.75 0.71 0.38 0.74 0.53 -4.98%
  YoY % -42.65% -9.33% 5.63% 86.84% -48.65% 39.62% -
  Horiz. % 73.58% 128.30% 141.51% 133.96% 71.70% 139.62% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers