Highlights

[BINTAI] YoY Annualized Quarter Result on 2015-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     3.02%    YoY -     -593.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 141,852 280,334 662,128 433,538 419,974 424,785 269,198 -10.12%
  YoY % -49.40% -57.66% 52.73% 3.23% -1.13% 57.80% -
  Horiz. % 52.69% 104.14% 245.96% 161.05% 156.01% 157.80% 100.00%
PBT 2,161 -3,146 154 -30,798 -9,888 4,116 3,473 -7.60%
  YoY % 168.69% -2,134.49% 100.50% -211.48% -340.23% 18.50% -
  Horiz. % 62.23% -90.60% 4.45% -886.72% -284.68% 118.50% 100.00%
Tax -1,161 -2,152 -109 -1,033 3,188 -1,462 -3,434 -16.53%
  YoY % 46.03% -1,868.30% 89.42% -132.41% 317.96% 57.41% -
  Horiz. % 33.81% 62.66% 3.18% 30.09% -92.82% 42.59% 100.00%
NP 1,000 -5,298 45 -31,832 -6,700 2,653 38 71.92%
  YoY % 118.87% -11,788.32% 100.14% -375.10% -352.51% 6,762.19% -
  Horiz. % 2,586.25% -13,703.68% 117.24% -82,325.55% -17,327.88% 6,862.19% 100.00%
NP to SH 1,214 -886 -1,196 -34,686 -4,998 301 -2,805 -
  YoY % 236.99% 25.86% 96.55% -593.92% -1,758.85% 110.74% -
  Horiz. % -43.30% 31.61% 42.63% 1,236.45% 178.18% -10.74% 100.00%
Tax Rate 53.73 % - % 70.69 % - % - % 35.54 % 98.89 % -9.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -64.06% -
  Horiz. % 54.33% 0.00% 71.48% 0.00% 0.00% 35.94% 100.00%
Total Cost 140,852 285,633 662,082 465,370 426,674 422,132 269,160 -10.23%
  YoY % -50.69% -56.86% 42.27% 9.07% 1.08% 56.83% -
  Horiz. % 52.33% 106.12% 245.98% 172.90% 158.52% 156.83% 100.00%
Net Worth 74,774 92,030 59,799 98,555 55,012 60,609 60,260 3.66%
  YoY % -18.75% 53.90% -39.32% 79.15% -9.23% 0.58% -
  Horiz. % 124.09% 152.72% 99.24% 163.55% 91.29% 100.58% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,774 92,030 59,799 98,555 55,012 60,609 60,260 3.66%
  YoY % -18.75% 53.90% -39.32% 79.15% -9.23% 0.58% -
  Horiz. % 124.09% 152.72% 99.24% 163.55% 91.29% 100.58% 100.00%
NOSH 287,594 287,594 213,571 185,954 101,874 102,727 102,135 18.82%
  YoY % 0.00% 34.66% 14.85% 82.53% -0.83% 0.58% -
  Horiz. % 281.58% 281.58% 209.11% 182.07% 99.74% 100.58% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.70 % -1.89 % 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 102.94%
  YoY % 137.04% -19,000.00% 100.14% -358.75% -358.06% 6,100.00% -
  Horiz. % 7,000.00% -18,900.00% 100.00% -73,400.01% -16,000.00% 6,200.00% 100.00%
ROE 1.62 % -0.96 % -2.00 % -35.19 % -9.09 % 0.50 % -4.66 % -
  YoY % 268.75% 52.00% 94.32% -287.13% -1,918.00% 110.73% -
  Horiz. % -34.76% 20.60% 42.92% 755.15% 195.06% -10.73% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 49.32 97.48 310.03 233.14 412.25 413.51 263.57 -24.36%
  YoY % -49.41% -68.56% 32.98% -43.45% -0.30% 56.89% -
  Horiz. % 18.71% 36.98% 117.63% 88.45% 156.41% 156.89% 100.00%
EPS 0.43 -0.31 -0.56 -18.65 -4.91 0.29 -2.75 -
  YoY % 238.71% 44.64% 97.00% -279.84% -1,793.10% 110.55% -
  Horiz. % -15.64% 11.27% 20.36% 678.18% 178.55% -10.55% 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 0.2600 0.3200 0.2800 0.5300 0.5400 0.5900 0.5900 -12.76%
  YoY % -18.75% 14.29% -47.17% -1.85% -8.47% 0.00% -
  Horiz. % 44.07% 54.24% 47.46% 89.83% 91.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 48.98 96.80 228.64 149.71 145.02 146.68 92.96 -10.12%
  YoY % -49.40% -57.66% 52.72% 3.23% -1.13% 57.79% -
  Horiz. % 52.69% 104.13% 245.96% 161.05% 156.00% 157.79% 100.00%
EPS 0.42 -0.31 -0.41 -11.98 -1.73 0.10 -0.97 -
  YoY % 235.48% 24.39% 96.58% -592.49% -1,830.00% 110.31% -
  Horiz. % -43.30% 31.96% 42.27% 1,235.05% 178.35% -10.31% 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 0.2582 0.3178 0.2065 0.3403 0.1900 0.2093 0.2081 3.66%
  YoY % -18.75% 53.90% -39.32% 79.11% -9.22% 0.58% -
  Horiz. % 124.07% 152.72% 99.23% 163.53% 91.30% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1300 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 -
P/RPS 0.26 0.18 0.07 0.14 0.07 0.07 0.12 13.75%
  YoY % 44.44% 157.14% -50.00% 100.00% 0.00% -41.67% -
  Horiz. % 216.67% 150.00% 58.33% 116.67% 58.33% 58.33% 100.00%
P/EPS 30.78 -56.76 -39.29 -1.72 -5.50 103.98 -11.29 -
  YoY % 154.23% -44.46% -2,184.30% 68.73% -105.29% 1,020.99% -
  Horiz. % -272.63% 502.75% 348.01% 15.23% 48.72% -920.99% 100.00%
EY 3.25 -1.76 -2.55 -58.29 -18.17 0.96 -8.86 -
  YoY % 284.66% 30.98% 95.63% -220.80% -1,992.71% 110.84% -
  Horiz. % -36.68% 19.86% 28.78% 657.90% 205.08% -10.84% 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 0.55 0.79 0.60 0.50 0.52 0.53 -0.97%
  YoY % -9.09% -30.38% 31.67% 20.00% -3.85% -1.89% -
  Horiz. % 94.34% 103.77% 149.06% 113.21% 94.34% 98.11% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 -
Price 0.1400 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 -
P/RPS 0.28 0.16 0.07 0.14 0.07 0.08 0.12 15.16%
  YoY % 75.00% 128.57% -50.00% 100.00% -12.50% -33.33% -
  Horiz. % 233.33% 133.33% 58.33% 116.67% 58.33% 66.67% 100.00%
P/EPS 33.15 -51.90 -40.18 -1.69 -5.91 117.61 -11.65 -
  YoY % 163.87% -29.17% -2,277.51% 71.40% -105.03% 1,109.53% -
  Horiz. % -284.55% 445.49% 344.89% 14.51% 50.73% -1,009.53% 100.00%
EY 3.02 -1.93 -2.49 -59.22 -16.92 0.85 -8.58 -
  YoY % 256.48% 22.49% 95.80% -250.00% -2,090.59% 109.91% -
  Horiz. % -35.20% 22.49% 29.02% 690.21% 197.20% -9.91% 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 0.50 0.80 0.59 0.54 0.58 0.54 -
  YoY % 8.00% -37.50% 35.59% 9.26% -6.90% 7.41% -
  Horiz. % 100.00% 92.59% 148.15% 109.26% 100.00% 107.41% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers