Highlights

[BINTAI] YoY Annualized Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     9.76%    YoY -     -77.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 59,976 121,816 377,332 651,952 407,482 356,244 472,708 -29.10%
  YoY % -50.77% -67.72% -42.12% 60.00% 14.38% -24.64% -
  Horiz. % 12.69% 25.77% 79.82% 137.92% 86.20% 75.36% 100.00%
PBT 15,310 2,180 630 840 -33,198 -23,726 1,988 40.51%
  YoY % 602.29% 246.03% -25.00% 102.53% -39.92% -1,293.46% -
  Horiz. % 770.12% 109.66% 31.69% 42.25% -1,669.92% -1,193.46% 100.00%
Tax 0 -1,668 -4,106 -200 -1,652 0 -1,736 -
  YoY % 0.00% 59.38% -1,953.00% 87.89% 0.00% 0.00% -
  Horiz. % -0.00% 96.08% 236.52% 11.52% 95.16% -0.00% 100.00%
NP 15,310 512 -3,476 640 -34,850 -23,726 252 98.21%
  YoY % 2,890.23% 114.73% -643.12% 101.84% -46.89% -9,515.08% -
  Horiz. % 6,075.40% 203.17% -1,379.37% 253.97% -13,829.37% -9,415.08% 100.00%
NP to SH 15,724 720 3,140 310 -35,768 -19,672 -1,622 -
  YoY % 2,083.89% -77.07% 912.90% 100.87% -81.82% -1,112.82% -
  Horiz. % -969.42% -44.39% -193.59% -19.11% 2,205.18% 1,212.82% 100.00%
Tax Rate - % 76.51 % 651.75 % 23.81 % - % - % 87.32 % -
  YoY % 0.00% -88.26% 2,637.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.62% 746.39% 27.27% 0.00% 0.00% 100.00%
Total Cost 44,666 121,304 380,808 651,312 442,332 379,970 472,456 -32.49%
  YoY % -63.18% -68.15% -41.53% 47.25% 16.41% -19.58% -
  Horiz. % 9.45% 25.68% 80.60% 137.86% 93.62% 80.42% 100.00%
Net Worth 86,278 71,898 94,906 59,526 101,849 47,905 62,852 5.42%
  YoY % 20.00% -24.24% 59.44% -41.55% 112.60% -23.78% -
  Horiz. % 137.27% 114.39% 151.00% 94.71% 162.04% 76.22% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 86,278 71,898 94,906 59,526 101,849 47,905 62,852 5.42%
  YoY % 20.00% -24.24% 59.44% -41.55% 112.60% -23.78% -
  Horiz. % 137.27% 114.39% 151.00% 94.71% 162.04% 76.22% 100.00%
NOSH 287,594 287,594 287,594 212,594 172,625 101,927 101,374 18.97%
  YoY % 0.00% 0.00% 35.28% 23.15% 69.36% 0.54% -
  Horiz. % 283.69% 283.69% 283.69% 209.71% 170.28% 100.54% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 25.53 % 0.42 % -0.92 % 0.10 % -8.55 % -6.66 % 0.05 % 182.58%
  YoY % 5,978.57% 145.65% -1,020.00% 101.17% -28.38% -13,420.00% -
  Horiz. % 51,060.00% 840.00% -1,840.00% 200.00% -17,100.00% -13,320.00% 100.00%
ROE 18.22 % 1.00 % 3.31 % 0.52 % -35.12 % -41.06 % -2.58 % -
  YoY % 1,722.00% -69.79% 536.54% 101.48% 14.47% -1,491.47% -
  Horiz. % -706.20% -38.76% -128.29% -20.16% 1,361.24% 1,591.47% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.85 42.36 131.20 306.67 236.05 349.51 466.30 -40.41%
  YoY % -50.78% -67.71% -57.22% 29.92% -32.46% -25.05% -
  Horiz. % 4.47% 9.08% 28.14% 65.77% 50.62% 74.95% 100.00%
EPS 5.46 0.26 1.10 0.14 -20.72 -19.30 -1.60 -
  YoY % 2,000.00% -76.36% 685.71% 100.68% -7.36% -1,106.25% -
  Horiz. % -341.25% -16.25% -68.75% -8.75% 1,295.00% 1,206.25% 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 0.2500 0.3300 0.2800 0.5900 0.4700 0.6200 -11.39%
  YoY % 20.00% -24.24% 17.86% -52.54% 25.53% -24.19% -
  Horiz. % 48.39% 40.32% 53.23% 45.16% 95.16% 75.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.71 42.06 130.30 225.13 140.71 123.02 163.23 -29.10%
  YoY % -50.76% -67.72% -42.12% 60.00% 14.38% -24.63% -
  Horiz. % 12.69% 25.77% 79.83% 137.92% 86.20% 75.37% 100.00%
EPS 5.43 0.25 1.08 0.11 -12.35 -6.79 -0.56 -
  YoY % 2,072.00% -76.85% 881.82% 100.89% -81.89% -1,112.50% -
  Horiz. % -969.64% -44.64% -192.86% -19.64% 2,205.36% 1,212.50% 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 0.2979 0.2483 0.3277 0.2056 0.3517 0.1654 0.2170 5.42%
  YoY % 19.98% -24.23% 59.39% -41.54% 112.64% -23.78% -
  Horiz. % 137.28% 114.42% 151.01% 94.75% 162.07% 76.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 -
P/RPS 0.58 0.38 0.13 0.06 0.11 0.10 0.07 42.23%
  YoY % 52.63% 192.31% 116.67% -45.45% 10.00% 42.86% -
  Horiz. % 828.57% 542.86% 185.71% 85.71% 157.14% 142.86% 100.00%
P/EPS 2.19 63.91 15.11 133.73 -1.23 -1.87 -19.69 -
  YoY % -96.57% 322.96% -88.70% 10,972.36% 34.22% 90.50% -
  Horiz. % -11.12% -324.58% -76.74% -679.18% 6.25% 9.50% 100.00%
EY 45.56 1.56 6.62 0.75 -81.25 -53.61 -5.08 -
  YoY % 2,820.51% -76.44% 782.67% 100.92% -51.56% -955.31% -
  Horiz. % -896.85% -30.71% -130.31% -14.76% 1,599.41% 1,055.32% 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 0.40 0.64 0.50 0.70 0.43 0.77 0.51 -3.97%
  YoY % -37.50% 28.00% -28.57% 62.79% -44.16% 50.98% -
  Horiz. % 78.43% 125.49% 98.04% 137.25% 84.31% 150.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.1150 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 -
P/RPS 0.55 0.32 0.13 0.06 0.14 0.10 0.07 40.98%
  YoY % 71.88% 146.15% 116.67% -57.14% 40.00% 42.86% -
  Horiz. % 785.71% 457.14% 185.71% 85.71% 200.00% 142.86% 100.00%
P/EPS 2.10 53.92 16.03 123.44 -1.54 -1.79 -19.69 -
  YoY % -96.11% 236.37% -87.01% 8,115.58% 13.97% 90.91% -
  Horiz. % -10.67% -273.84% -81.41% -626.92% 7.82% 9.09% 100.00%
EY 47.54 1.85 6.24 0.81 -64.75 -55.94 -5.08 -
  YoY % 2,469.73% -70.35% 670.37% 101.25% -15.75% -1,001.18% -
  Horiz. % -935.83% -36.42% -122.83% -15.94% 1,274.61% 1,101.18% 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 0.54 0.53 0.64 0.54 0.73 0.51 -4.78%
  YoY % -29.63% 1.89% -17.19% 18.52% -26.03% 43.14% -
  Horiz. % 74.51% 105.88% 103.92% 125.49% 105.88% 143.14% 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