Highlights

[BINTAI] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     118.58%    YoY -     110.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 662,128 433,538 419,974 424,785 269,198 256,760 355,778 10.90%
  YoY % 52.73% 3.23% -1.13% 57.80% 4.84% -27.83% -
  Horiz. % 186.11% 121.86% 118.04% 119.40% 75.66% 72.17% 100.00%
PBT 154 -30,798 -9,888 4,116 3,473 17,473 21,012 -55.86%
  YoY % 100.50% -211.48% -340.23% 18.50% -80.12% -16.84% -
  Horiz. % 0.74% -146.58% -47.06% 19.59% 16.53% 83.16% 100.00%
Tax -109 -1,033 3,188 -1,462 -3,434 -2,793 -3,197 -43.00%
  YoY % 89.42% -132.41% 317.96% 57.41% -22.96% 12.64% -
  Horiz. % 3.42% 32.32% -99.71% 45.75% 107.42% 87.36% 100.00%
NP 45 -31,832 -6,700 2,653 38 14,680 17,814 -63.02%
  YoY % 100.14% -375.10% -352.51% 6,762.19% -99.74% -17.60% -
  Horiz. % 0.25% -178.68% -37.61% 14.89% 0.22% 82.40% 100.00%
NP to SH -1,196 -34,686 -4,998 301 -2,805 10,130 12,745 -
  YoY % 96.55% -593.92% -1,758.85% 110.74% -127.69% -20.51% -
  Horiz. % -9.38% -272.15% -39.22% 2.36% -22.01% 79.49% 100.00%
Tax Rate 70.69 % - % - % 35.54 % 98.89 % 15.99 % 15.22 % 29.14%
  YoY % 0.00% 0.00% 0.00% -64.06% 518.45% 5.06% -
  Horiz. % 464.45% 0.00% 0.00% 233.51% 649.74% 105.06% 100.00%
Total Cost 662,082 465,370 426,674 422,132 269,160 242,080 337,964 11.85%
  YoY % 42.27% 9.07% 1.08% 56.83% 11.19% -28.37% -
  Horiz. % 195.90% 137.70% 126.25% 124.90% 79.64% 71.63% 100.00%
Net Worth 59,799 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
  YoY % -39.32% 79.15% -9.23% 0.58% -18.95% 5.74% -
  Horiz. % 85.04% 140.16% 78.24% 86.19% 85.70% 105.74% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 59,799 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
  YoY % -39.32% 79.15% -9.23% 0.58% -18.95% 5.74% -
  Horiz. % 85.04% 140.16% 78.24% 86.19% 85.70% 105.74% 100.00%
NOSH 213,571 185,954 101,874 102,727 102,135 101,849 101,908 13.11%
  YoY % 14.85% 82.53% -0.83% 0.58% 0.28% -0.06% -
  Horiz. % 209.57% 182.47% 99.97% 100.80% 100.22% 99.94% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 5.72 % 5.01 % -64.48%
  YoY % 100.14% -358.75% -358.06% 6,100.00% -99.83% 14.17% -
  Horiz. % 0.20% -146.51% -31.94% 12.38% 0.20% 114.17% 100.00%
ROE -2.00 % -35.19 % -9.09 % 0.50 % -4.66 % 13.63 % 18.13 % -
  YoY % 94.32% -287.13% -1,918.00% 110.73% -134.19% -24.82% -
  Horiz. % -11.03% -194.10% -50.14% 2.76% -25.70% 75.18% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 310.03 233.14 412.25 413.51 263.57 252.10 349.12 -1.96%
  YoY % 32.98% -43.45% -0.30% 56.89% 4.55% -27.79% -
  Horiz. % 88.80% 66.78% 118.08% 118.44% 75.50% 72.21% 100.00%
EPS -0.56 -18.65 -4.91 0.29 -2.75 9.95 12.51 -
  YoY % 97.00% -279.84% -1,793.10% 110.55% -127.64% -20.46% -
  Horiz. % -4.48% -149.08% -39.25% 2.32% -21.98% 79.54% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 0.6900 -13.94%
  YoY % -47.17% -1.85% -8.47% 0.00% -19.18% 5.80% -
  Horiz. % 40.58% 76.81% 78.26% 85.51% 85.51% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 208.03 136.21 131.95 133.46 84.58 80.67 111.78 10.90%
  YoY % 52.73% 3.23% -1.13% 57.79% 4.85% -27.83% -
  Horiz. % 186.11% 121.86% 118.04% 119.40% 75.67% 72.17% 100.00%
EPS -0.38 -10.90 -1.57 0.09 -0.88 3.18 4.00 -
  YoY % 96.51% -594.27% -1,844.44% 110.23% -127.67% -20.50% -
  Horiz. % -9.50% -272.50% -39.25% 2.25% -22.00% 79.50% 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 0.1879 0.3096 0.1728 0.1904 0.1893 0.2336 0.2209 -2.66%
  YoY % -39.31% 79.17% -9.24% 0.58% -18.96% 5.75% -
  Horiz. % 85.06% 140.15% 78.23% 86.19% 85.69% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 0.3100 -
P/RPS 0.07 0.14 0.07 0.07 0.12 0.14 0.09 -4.10%
  YoY % -50.00% 100.00% 0.00% -41.67% -14.29% 55.56% -
  Horiz. % 77.78% 155.56% 77.78% 77.78% 133.33% 155.56% 100.00%
P/EPS -39.29 -1.72 -5.50 103.98 -11.29 3.62 2.48 -
  YoY % -2,184.30% 68.73% -105.29% 1,020.99% -411.88% 45.97% -
  Horiz. % -1,584.27% -69.35% -221.77% 4,192.74% -455.24% 145.97% 100.00%
EY -2.55 -58.29 -18.17 0.96 -8.86 27.63 40.34 -
  YoY % 95.63% -220.80% -1,992.71% 110.84% -132.07% -31.51% -
  Horiz. % -6.32% -144.50% -45.04% 2.38% -21.96% 68.49% 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 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
  YoY % 31.67% 20.00% -3.85% -1.89% 8.16% 8.89% -
  Horiz. % 175.56% 133.33% 111.11% 115.56% 117.78% 108.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/06/14 -
Price 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 0.3100 -
P/RPS 0.07 0.14 0.07 0.08 0.12 0.14 0.09 -4.10%
  YoY % -50.00% 100.00% -12.50% -33.33% -14.29% 55.56% -
  Horiz. % 77.78% 155.56% 77.78% 88.89% 133.33% 155.56% 100.00%
P/EPS -40.18 -1.69 -5.91 117.61 -11.65 3.62 2.48 -
  YoY % -2,277.51% 71.40% -105.03% 1,109.53% -421.82% 45.97% -
  Horiz. % -1,620.16% -68.15% -238.31% 4,742.34% -469.76% 145.97% 100.00%
EY -2.49 -59.22 -16.92 0.85 -8.58 27.63 40.34 -
  YoY % 95.80% -250.00% -2,090.59% 109.91% -131.05% -31.51% -
  Horiz. % -6.17% -146.80% -41.94% 2.11% -21.27% 68.49% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%
  YoY % 35.59% 9.26% -6.90% 7.41% 10.20% 8.89% -
  Horiz. % 177.78% 131.11% 120.00% 128.89% 120.00% 108.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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