Highlights

[BINTAI] YoY Annualized Quarter Result on 2015-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -142.66%    YoY -     -81.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 121,816 377,332 651,952 407,482 356,244 472,708 234,596 -10.34%
  YoY % -67.72% -42.12% 60.00% 14.38% -24.64% 101.50% -
  Horiz. % 51.93% 160.84% 277.90% 173.70% 151.85% 201.50% 100.00%
PBT 2,180 630 840 -33,198 -23,726 1,988 3,200 -6.19%
  YoY % 246.03% -25.00% 102.53% -39.92% -1,293.46% -37.88% -
  Horiz. % 68.12% 19.69% 26.25% -1,037.44% -741.44% 62.12% 100.00%
Tax -1,668 -4,106 -200 -1,652 0 -1,736 -1,208 5.52%
  YoY % 59.38% -1,953.00% 87.89% 0.00% 0.00% -43.71% -
  Horiz. % 138.08% 339.90% 16.56% 136.75% -0.00% 143.71% 100.00%
NP 512 -3,476 640 -34,850 -23,726 252 1,992 -20.25%
  YoY % 114.73% -643.12% 101.84% -46.89% -9,515.08% -87.35% -
  Horiz. % 25.70% -174.50% 32.13% -1,749.50% -1,191.06% 12.65% 100.00%
NP to SH 720 3,140 310 -35,768 -19,672 -1,622 134 32.33%
  YoY % -77.07% 912.90% 100.87% -81.82% -1,112.82% -1,310.45% -
  Horiz. % 537.31% 2,343.28% 231.34% -26,692.54% -14,680.60% -1,210.45% 100.00%
Tax Rate 76.51 % 651.75 % 23.81 % - % - % 87.32 % 37.75 % 12.49%
  YoY % -88.26% 2,637.30% 0.00% 0.00% 0.00% 131.31% -
  Horiz. % 202.68% 1,726.49% 63.07% 0.00% 0.00% 231.31% 100.00%
Total Cost 121,304 380,808 651,312 442,332 379,970 472,456 232,604 -10.28%
  YoY % -68.15% -41.53% 47.25% 16.41% -19.58% 103.12% -
  Horiz. % 52.15% 163.72% 280.01% 190.17% 163.35% 203.12% 100.00%
Net Worth 71,898 94,906 59,526 101,849 47,905 62,852 59,342 3.25%
  YoY % -24.24% 59.44% -41.55% 112.60% -23.78% 5.91% -
  Horiz. % 121.16% 159.93% 100.31% 171.63% 80.73% 105.91% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 71,898 94,906 59,526 101,849 47,905 62,852 59,342 3.25%
  YoY % -24.24% 59.44% -41.55% 112.60% -23.78% 5.91% -
  Horiz. % 121.16% 159.93% 100.31% 171.63% 80.73% 105.91% 100.00%
NOSH 287,594 287,594 212,594 172,625 101,927 101,374 95,714 20.12%
  YoY % 0.00% 35.28% 23.15% 69.36% 0.54% 5.91% -
  Horiz. % 300.47% 300.47% 222.11% 180.35% 106.49% 105.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.42 % -0.92 % 0.10 % -8.55 % -6.66 % 0.05 % 0.85 % -11.08%
  YoY % 145.65% -1,020.00% 101.17% -28.38% -13,420.00% -94.12% -
  Horiz. % 49.41% -108.24% 11.76% -1,005.88% -783.53% 5.88% 100.00%
ROE 1.00 % 3.31 % 0.52 % -35.12 % -41.06 % -2.58 % 0.23 % 27.74%
  YoY % -69.79% 536.54% 101.48% 14.47% -1,491.47% -1,221.74% -
  Horiz. % 434.78% 1,439.13% 226.09% -15,269.56% -17,852.17% -1,121.74% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.36 131.20 306.67 236.05 349.51 466.30 245.10 -25.36%
  YoY % -67.71% -57.22% 29.92% -32.46% -25.05% 90.25% -
  Horiz. % 17.28% 53.53% 125.12% 96.31% 142.60% 190.25% 100.00%
EPS 0.26 1.10 0.14 -20.72 -19.30 -1.60 0.14 10.86%
  YoY % -76.36% 685.71% 100.68% -7.36% -1,106.25% -1,242.86% -
  Horiz. % 185.71% 785.71% 100.00% -14,800.00% -13,785.71% -1,142.86% 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 0.3300 0.2800 0.5900 0.4700 0.6200 0.6200 -14.04%
  YoY % -24.24% 17.86% -52.54% 25.53% -24.19% 0.00% -
  Horiz. % 40.32% 53.23% 45.16% 95.16% 75.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.06 130.30 225.13 140.71 123.02 163.23 81.01 -10.34%
  YoY % -67.72% -42.12% 60.00% 14.38% -24.63% 101.49% -
  Horiz. % 51.92% 160.84% 277.90% 173.69% 151.86% 201.49% 100.00%
EPS 0.25 1.08 0.11 -12.35 -6.79 -0.56 0.05 30.75%
  YoY % -76.85% 881.82% 100.89% -81.89% -1,112.50% -1,220.00% -
  Horiz. % 500.00% 2,160.00% 220.00% -24,700.00% -13,580.00% -1,120.00% 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 0.3277 0.2056 0.3517 0.1654 0.2170 0.2049 3.25%
  YoY % -24.23% 59.39% -41.54% 112.64% -23.78% 5.91% -
  Horiz. % 121.18% 159.93% 100.34% 171.64% 80.72% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 0.3500 -
P/RPS 0.38 0.13 0.06 0.11 0.10 0.07 0.14 18.10%
  YoY % 192.31% 116.67% -45.45% 10.00% 42.86% -50.00% -
  Horiz. % 271.43% 92.86% 42.86% 78.57% 71.43% 50.00% 100.00%
P/EPS 63.91 15.11 133.73 -1.23 -1.87 -19.69 250.00 -20.33%
  YoY % 322.96% -88.70% 10,972.36% 34.22% 90.50% -107.88% -
  Horiz. % 25.56% 6.04% 53.49% -0.49% -0.75% -7.88% 100.00%
EY 1.56 6.62 0.75 -81.25 -53.61 -5.08 0.40 25.45%
  YoY % -76.44% 782.67% 100.92% -51.56% -955.31% -1,370.00% -
  Horiz. % 390.00% 1,655.00% 187.50% -20,312.50% -13,402.50% -1,270.00% 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 0.64 0.50 0.70 0.43 0.77 0.51 0.56 2.25%
  YoY % 28.00% -28.57% 62.79% -44.16% 50.98% -8.93% -
  Horiz. % 114.29% 89.29% 125.00% 76.79% 137.50% 91.07% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 -
Price 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 0.3200 -
P/RPS 0.32 0.13 0.06 0.14 0.10 0.07 0.13 16.19%
  YoY % 146.15% 116.67% -57.14% 40.00% 42.86% -46.15% -
  Horiz. % 246.15% 100.00% 46.15% 107.69% 76.92% 53.85% 100.00%
P/EPS 53.92 16.03 123.44 -1.54 -1.79 -19.69 228.57 -21.39%
  YoY % 236.37% -87.01% 8,115.58% 13.97% 90.91% -108.61% -
  Horiz. % 23.59% 7.01% 54.01% -0.67% -0.78% -8.61% 100.00%
EY 1.85 6.24 0.81 -64.75 -55.94 -5.08 0.44 27.03%
  YoY % -70.35% 670.37% 101.25% -15.75% -1,001.18% -1,254.55% -
  Horiz. % 420.45% 1,418.18% 184.09% -14,715.91% -12,713.64% -1,154.55% 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 0.54 0.53 0.64 0.54 0.73 0.51 0.52 0.63%
  YoY % 1.89% -17.19% 18.52% -26.03% 43.14% -1.92% -
  Horiz. % 103.85% 101.92% 123.08% 103.85% 140.38% 98.08% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers