Highlights

[BINTAI] YoY Annualized Quarter Result on 2020-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -1,358.50%    YoY -     -111.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 54,756 54,400 79,016 498,928 626,208 347,460 265,832 -23.13%
  YoY % 0.65% -31.15% -84.16% -20.33% 80.22% 30.71% -
  Horiz. % 20.60% 20.46% 29.72% 187.69% 235.57% 130.71% 100.00%
PBT -5,852 44,412 2,976 -26,764 1,340 -13,712 -22,688 -20.20%
  YoY % -113.18% 1,392.34% 111.12% -2,097.31% 109.77% 39.56% -
  Horiz. % 25.79% -195.75% -13.12% 117.97% -5.91% 60.44% 100.00%
Tax 0 0 -2,520 -1,196 -200 -20 0 -
  YoY % 0.00% 0.00% -110.70% -498.00% -900.00% 0.00% -
  Horiz. % -0.00% -0.00% 12,600.00% 5,980.00% 1,000.00% 100.00% -
NP -5,852 44,412 456 -27,960 1,140 -13,732 -22,688 -20.20%
  YoY % -113.18% 9,639.47% 101.63% -2,552.63% 108.30% 39.47% -
  Horiz. % 25.79% -195.75% -2.01% 123.24% -5.02% 60.53% 100.00%
NP to SH -5,236 44,896 656 -22,836 380 -14,740 -19,048 -19.35%
  YoY % -111.66% 6,743.90% 102.87% -6,109.47% 102.58% 22.62% -
  Horiz. % 27.49% -235.70% -3.44% 119.89% -1.99% 77.38% 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% 567.18% 0.00% 100.00% - -
Total Cost 60,608 9,988 78,560 526,888 625,068 361,192 288,520 -22.88%
  YoY % 506.81% -87.29% -85.09% -15.71% 73.06% 25.19% -
  Horiz. % 21.01% 3.46% 27.23% 182.62% 216.65% 125.19% 100.00%
Net Worth 74,756 92,030 71,898 74,774 53,199 87,172 53,024 5.89%
  YoY % -18.77% 28.00% -3.85% 40.55% -38.97% 64.40% -
  Horiz. % 140.99% 173.56% 135.60% 141.02% 100.33% 164.40% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,756 92,030 71,898 74,774 53,199 87,172 53,024 5.89%
  YoY % -18.77% 28.00% -3.85% 40.55% -38.97% 64.40% -
  Horiz. % 140.99% 173.56% 135.60% 141.02% 100.33% 164.40% 100.00%
NOSH 186,892 287,594 287,594 287,594 189,999 132,078 101,970 10.61%
  YoY % -35.02% 0.00% 0.00% 51.37% 43.85% 29.53% -
  Horiz. % 183.28% 282.04% 282.04% 282.04% 186.33% 129.53% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.69 % 81.64 % 0.58 % -5.60 % 0.18 % -3.95 % -8.53 % 3.83%
  YoY % -113.09% 13,975.86% 110.36% -3,211.11% 104.56% 53.69% -
  Horiz. % 125.32% -957.09% -6.80% 65.65% -2.11% 46.31% 100.00%
ROE -7.00 % 48.78 % 0.91 % -30.54 % 0.71 % -16.91 % -35.92 % -23.84%
  YoY % -114.35% 5,260.44% 102.98% -4,401.41% 104.20% 52.92% -
  Horiz. % 19.49% -135.80% -2.53% 85.02% -1.98% 47.08% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.30 18.92 27.47 173.48 329.58 263.07 260.70 -30.51%
  YoY % 54.86% -31.12% -84.17% -47.36% 25.28% 0.91% -
  Horiz. % 11.24% 7.26% 10.54% 66.54% 126.42% 100.91% 100.00%
EPS -2.80 15.60 0.24 -7.92 0.20 -11.16 -18.68 -27.10%
  YoY % -117.95% 6,400.00% 103.03% -4,060.00% 101.79% 40.26% -
  Horiz. % 14.99% -83.51% -1.28% 42.40% -1.07% 59.74% 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 0.4000 0.3200 0.2500 0.2600 0.2800 0.6600 0.5200 -4.27%
  YoY % 25.00% 28.00% -3.85% -7.14% -57.58% 26.92% -
  Horiz. % 76.92% 61.54% 48.08% 50.00% 53.85% 126.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 15.64 15.54 22.57 142.51 178.87 99.25 75.93 -23.13%
  YoY % 0.64% -31.15% -84.16% -20.33% 80.22% 30.71% -
  Horiz. % 20.60% 20.47% 29.72% 187.69% 235.57% 130.71% 100.00%
EPS -1.50 12.82 0.19 -6.52 0.11 -4.21 -5.44 -19.31%
  YoY % -111.70% 6,647.37% 102.91% -6,027.27% 102.61% 22.61% -
  Horiz. % 27.57% -235.66% -3.49% 119.85% -2.02% 77.39% 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 0.2135 0.2629 0.2054 0.2136 0.1520 0.2490 0.1515 5.88%
  YoY % -18.79% 27.99% -3.84% 40.53% -38.96% 64.36% -
  Horiz. % 140.92% 173.53% 135.58% 140.99% 100.33% 164.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1000 0.1200 0.1250 0.2050 0.2000 0.2900 0.4250 -
P/RPS 0.34 0.63 0.45 0.12 0.06 0.11 0.16 13.37%
  YoY % -46.03% 40.00% 275.00% 100.00% -45.45% -31.25% -
  Horiz. % 212.50% 393.75% 281.25% 75.00% 37.50% 68.75% 100.00%
P/EPS -3.57 0.77 54.80 -2.58 100.00 -2.60 -2.28 7.75%
  YoY % -563.64% -98.59% 2,224.03% -102.58% 3,946.15% -14.04% -
  Horiz. % 156.58% -33.77% -2,403.51% 113.16% -4,385.96% 114.04% 100.00%
EY -28.02 130.09 1.82 -38.73 1.00 -38.48 -43.95 -7.22%
  YoY % -121.54% 7,047.80% 104.70% -3,973.00% 102.60% 12.45% -
  Horiz. % 63.75% -296.00% -4.14% 88.12% -2.28% 87.55% 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 0.25 0.38 0.50 0.79 0.71 0.44 0.82 -17.95%
  YoY % -34.21% -24.00% -36.71% 11.27% 61.36% -46.34% -
  Horiz. % 30.49% 46.34% 60.98% 96.34% 86.59% 53.66% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 -
Price 0.7000 0.1250 0.1700 0.1950 0.2000 0.2500 0.3850 -
P/RPS 2.39 0.66 0.62 0.11 0.06 0.10 0.15 58.56%
  YoY % 262.12% 6.45% 463.64% 83.33% -40.00% -33.33% -
  Horiz. % 1,593.33% 440.00% 413.33% 73.33% 40.00% 66.67% 100.00%
P/EPS -24.99 0.80 74.53 -2.46 100.00 -2.24 -2.06 51.53%
  YoY % -3,223.75% -98.93% 3,129.67% -102.46% 4,564.29% -8.74% -
  Horiz. % 1,213.11% -38.83% -3,617.96% 119.42% -4,854.37% 108.74% 100.00%
EY -4.00 124.89 1.34 -40.72 1.00 -44.64 -48.52 -34.00%
  YoY % -103.20% 9,220.15% 103.29% -4,172.00% 102.24% 8.00% -
  Horiz. % 8.24% -257.40% -2.76% 83.92% -2.06% 92.00% 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 1.75 0.39 0.68 0.75 0.71 0.38 0.74 15.41%
  YoY % 348.72% -42.65% -9.33% 5.63% 86.84% -48.65% -
  Horiz. % 236.49% 52.70% 91.89% 101.35% 95.95% 51.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

410  291  648  1115 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.1850.00 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.21+0.01 

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!
PARTNERS & BROKERS