Highlights

[BINTAI] YoY Annualized Quarter Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     74.59%    YoY -     -1,758.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 280,334 662,128 433,538 419,974 424,785 269,198 256,760 1.47%
  YoY % -57.66% 52.73% 3.23% -1.13% 57.80% 4.84% -
  Horiz. % 109.18% 257.88% 168.85% 163.57% 165.44% 104.84% 100.00%
PBT -3,146 154 -30,798 -9,888 4,116 3,473 17,473 -
  YoY % -2,134.49% 100.50% -211.48% -340.23% 18.50% -80.12% -
  Horiz. % -18.01% 0.89% -176.26% -56.59% 23.56% 19.88% 100.00%
Tax -2,152 -109 -1,033 3,188 -1,462 -3,434 -2,793 -4.25%
  YoY % -1,868.30% 89.42% -132.41% 317.96% 57.41% -22.96% -
  Horiz. % 77.04% 3.91% 36.99% -114.13% 52.36% 122.96% 100.00%
NP -5,298 45 -31,832 -6,700 2,653 38 14,680 -
  YoY % -11,788.32% 100.14% -375.10% -352.51% 6,762.19% -99.74% -
  Horiz. % -36.09% 0.31% -216.84% -45.64% 18.07% 0.26% 100.00%
NP to SH -886 -1,196 -34,686 -4,998 301 -2,805 10,130 -
  YoY % 25.86% 96.55% -593.92% -1,758.85% 110.74% -127.69% -
  Horiz. % -8.75% -11.81% -342.39% -49.34% 2.97% -27.69% 100.00%
Tax Rate - % 70.69 % - % - % 35.54 % 98.89 % 15.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -64.06% 518.45% -
  Horiz. % 0.00% 442.09% 0.00% 0.00% 222.26% 618.45% 100.00%
Total Cost 285,633 662,082 465,370 426,674 422,132 269,160 242,080 2.79%
  YoY % -56.86% 42.27% 9.07% 1.08% 56.83% 11.19% -
  Horiz. % 117.99% 273.50% 192.24% 176.25% 174.38% 111.19% 100.00%
Net Worth 92,030 59,799 98,555 55,012 60,609 60,260 74,350 3.62%
  YoY % 53.90% -39.32% 79.15% -9.23% 0.58% -18.95% -
  Horiz. % 123.78% 80.43% 132.56% 73.99% 81.52% 81.05% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,030 59,799 98,555 55,012 60,609 60,260 74,350 3.62%
  YoY % 53.90% -39.32% 79.15% -9.23% 0.58% -18.95% -
  Horiz. % 123.78% 80.43% 132.56% 73.99% 81.52% 81.05% 100.00%
NOSH 287,594 213,571 185,954 101,874 102,727 102,135 101,849 18.87%
  YoY % 34.66% 14.85% 82.53% -0.83% 0.58% 0.28% -
  Horiz. % 282.37% 209.69% 182.58% 100.02% 100.86% 100.28% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -1.89 % 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 5.72 % -
  YoY % -19,000.00% 100.14% -358.75% -358.06% 6,100.00% -99.83% -
  Horiz. % -33.04% 0.17% -128.32% -27.97% 10.84% 0.17% 100.00%
ROE -0.96 % -2.00 % -35.19 % -9.09 % 0.50 % -4.66 % 13.63 % -
  YoY % 52.00% 94.32% -287.13% -1,918.00% 110.73% -134.19% -
  Horiz. % -7.04% -14.67% -258.18% -66.69% 3.67% -34.19% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 97.48 310.03 233.14 412.25 413.51 263.57 252.10 -14.63%
  YoY % -68.56% 32.98% -43.45% -0.30% 56.89% 4.55% -
  Horiz. % 38.67% 122.98% 92.48% 163.53% 164.03% 104.55% 100.00%
EPS -0.31 -0.56 -18.65 -4.91 0.29 -2.75 9.95 -
  YoY % 44.64% 97.00% -279.84% -1,793.10% 110.55% -127.64% -
  Horiz. % -3.12% -5.63% -187.44% -49.35% 2.91% -27.64% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 -12.83%
  YoY % 14.29% -47.17% -1.85% -8.47% 0.00% -19.18% -
  Horiz. % 43.84% 38.36% 72.60% 73.97% 80.82% 80.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 96.80 228.64 149.71 145.02 146.68 92.96 88.66 1.47%
  YoY % -57.66% 52.72% 3.23% -1.13% 57.79% 4.85% -
  Horiz. % 109.18% 257.88% 168.86% 163.57% 165.44% 104.85% 100.00%
EPS -0.31 -0.41 -11.98 -1.73 0.10 -0.97 3.50 -
  YoY % 24.39% 96.58% -592.49% -1,830.00% 110.31% -127.71% -
  Horiz. % -8.86% -11.71% -342.29% -49.43% 2.86% -27.71% 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 0.2065 0.3403 0.1900 0.2093 0.2081 0.2567 3.62%
  YoY % 53.90% -39.32% 79.11% -9.22% 0.58% -18.93% -
  Horiz. % 123.80% 80.44% 132.57% 74.02% 81.53% 81.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 -
P/RPS 0.18 0.07 0.14 0.07 0.07 0.12 0.14 4.27%
  YoY % 157.14% -50.00% 100.00% 0.00% -41.67% -14.29% -
  Horiz. % 128.57% 50.00% 100.00% 50.00% 50.00% 85.71% 100.00%
P/EPS -56.76 -39.29 -1.72 -5.50 103.98 -11.29 3.62 -
  YoY % -44.46% -2,184.30% 68.73% -105.29% 1,020.99% -411.88% -
  Horiz. % -1,567.96% -1,085.36% -47.51% -151.93% 2,872.38% -311.88% 100.00%
EY -1.76 -2.55 -58.29 -18.17 0.96 -8.86 27.63 -
  YoY % 30.98% 95.63% -220.80% -1,992.71% 110.84% -132.07% -
  Horiz. % -6.37% -9.23% -210.97% -65.76% 3.47% -32.07% 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 0.55 0.79 0.60 0.50 0.52 0.53 0.49 1.94%
  YoY % -30.38% 31.67% 20.00% -3.85% -1.89% 8.16% -
  Horiz. % 112.24% 161.22% 122.45% 102.04% 106.12% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 -
P/RPS 0.16 0.07 0.14 0.07 0.08 0.12 0.14 2.25%
  YoY % 128.57% -50.00% 100.00% -12.50% -33.33% -14.29% -
  Horiz. % 114.29% 50.00% 100.00% 50.00% 57.14% 85.71% 100.00%
P/EPS -51.90 -40.18 -1.69 -5.91 117.61 -11.65 3.62 -
  YoY % -29.17% -2,277.51% 71.40% -105.03% 1,109.53% -421.82% -
  Horiz. % -1,433.70% -1,109.94% -46.69% -163.26% 3,248.90% -321.82% 100.00%
EY -1.93 -2.49 -59.22 -16.92 0.85 -8.58 27.63 -
  YoY % 22.49% 95.80% -250.00% -2,090.59% 109.91% -131.05% -
  Horiz. % -6.99% -9.01% -214.33% -61.24% 3.08% -31.05% 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 0.50 0.80 0.59 0.54 0.58 0.54 0.49 0.34%
  YoY % -37.50% 35.59% 9.26% -6.90% 7.41% 10.20% -
  Horiz. % 102.04% 163.27% 120.41% 110.20% 118.37% 110.20% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers