Highlights

[BINTAI] YoY Annualized Quarter Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     220.81%    YoY -     501.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 219,051 682,789 477,604 473,866 398,802 355,339 367,759 -8.27%
  YoY % -67.92% 42.96% 0.79% 18.82% 12.23% -3.38% -
  Horiz. % 59.56% 185.66% 129.87% 128.85% 108.44% 96.62% 100.00%
PBT 2,397 -13,439 -24,487 5,609 6,041 6,900 5,434 -12.75%
  YoY % 117.84% 45.12% -536.57% -7.15% -12.45% 26.98% -
  Horiz. % 44.11% -247.31% -450.63% 103.22% 111.17% 126.98% 100.00%
Tax -782 -475 -6,923 2,444 -3,271 -3,595 -5,333 -27.37%
  YoY % -64.63% 93.14% -383.27% 174.72% 9.01% 32.59% -
  Horiz. % 14.66% 8.91% 129.81% -45.83% 61.34% 67.41% 100.00%
NP 1,615 -13,914 -31,410 8,053 2,770 3,305 101 58.69%
  YoY % 111.61% 55.70% -490.04% 190.72% -16.19% 3,172.28% -
  Horiz. % 1,599.01% -13,776.24% -31,099.01% 7,973.27% 2,742.57% 3,272.28% 100.00%
NP to SH 4,929 -11,676 -36,083 6,039 -1,506 -819 -9,486 -
  YoY % 142.21% 67.64% -697.50% 501.00% -83.88% 91.37% -
  Horiz. % -51.96% 123.09% 380.38% -63.66% 15.88% 8.63% 100.00%
Tax Rate 32.62 % - % - % -43.57 % 54.15 % 52.10 % 98.14 % -16.76%
  YoY % 0.00% 0.00% 0.00% -180.46% 3.93% -46.91% -
  Horiz. % 33.24% 0.00% 0.00% -44.40% 55.18% 53.09% 100.00%
Total Cost 217,436 696,703 509,014 465,813 396,032 352,034 367,658 -8.38%
  YoY % -68.79% 36.87% 9.27% 17.62% 12.50% -4.25% -
  Horiz. % 59.14% 189.50% 138.45% 126.70% 107.72% 95.75% 100.00%
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74%
  YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% -
  Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74%
  YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% -
  Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
NOSH 287,594 217,320 178,172 101,942 101,756 102,374 101,884 18.87%
  YoY % 32.34% 21.97% 74.78% 0.18% -0.60% 0.48% -
  Horiz. % 282.27% 213.30% 174.88% 100.06% 99.87% 100.48% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.74 % -2.04 % -6.58 % 1.70 % 0.69 % 0.93 % 0.03 % 70.57%
  YoY % 136.27% 69.00% -487.06% 146.38% -25.81% 3,000.00% -
  Horiz. % 2,466.67% -6,800.00% -21,933.33% 5,666.67% 2,300.00% 3,100.00% 100.00%
ROE 6.86 % -23.36 % -77.89 % 9.71 % -2.60 % -1.31 % -15.52 % -
  YoY % 129.37% 70.01% -902.16% 473.46% -98.47% 91.56% -
  Horiz. % -44.20% 150.52% 501.87% -62.56% 16.75% 8.44% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.17 314.19 268.06 464.84 391.92 347.10 360.96 -22.83%
  YoY % -75.76% 17.21% -42.33% 18.61% 12.91% -3.84% -
  Horiz. % 21.10% 87.04% 74.26% 128.78% 108.58% 96.16% 100.00%
EPS 1.71 -5.37 -20.25 5.61 -1.48 -0.80 -9.31 -
  YoY % 131.84% 73.48% -460.96% 479.05% -85.00% 91.41% -
  Horiz. % -18.37% 57.68% 217.51% -60.26% 15.90% 8.59% 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 0.2300 0.2600 0.6100 0.5700 0.6100 0.6000 -13.57%
  YoY % 8.70% -11.54% -57.38% 7.02% -6.56% 1.67% -
  Horiz. % 41.67% 38.33% 43.33% 101.67% 95.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.64 235.78 164.92 163.63 137.71 122.70 126.99 -8.27%
  YoY % -67.92% 42.97% 0.79% 18.82% 12.23% -3.38% -
  Horiz. % 59.56% 185.67% 129.87% 128.85% 108.44% 96.62% 100.00%
EPS 1.70 -4.03 -12.46 2.09 -0.52 -0.28 -3.28 -
  YoY % 142.18% 67.66% -696.17% 501.92% -85.71% 91.46% -
  Horiz. % -51.83% 122.87% 379.88% -63.72% 15.85% 8.54% 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 0.2483 0.1726 0.1600 0.2147 0.2003 0.2156 0.2111 2.74%
  YoY % 43.86% 7.88% -25.48% 7.19% -7.10% 2.13% -
  Horiz. % 117.62% 81.76% 75.79% 101.71% 94.88% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 -
P/RPS 0.18 0.08 0.10 0.07 0.08 0.08 0.10 10.29%
  YoY % 125.00% -20.00% 42.86% -12.50% 0.00% -20.00% -
  Horiz. % 180.00% 80.00% 100.00% 70.00% 80.00% 80.00% 100.00%
P/EPS 7.88 -4.47 -1.33 5.23 -21.28 -36.88 -3.97 -
  YoY % 276.29% -236.09% -125.43% 124.58% 42.30% -828.97% -
  Horiz. % -198.49% 112.59% 33.50% -131.74% 536.02% 928.97% 100.00%
EY 12.70 -22.39 -75.01 19.11 -4.70 -2.71 -25.16 -
  YoY % 156.72% 70.15% -492.52% 506.60% -73.43% 89.23% -
  Horiz. % -50.48% 88.99% 298.13% -75.95% 18.68% 10.77% 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 1.04 1.04 0.51 0.55 0.48 0.62 -2.28%
  YoY % -48.08% 0.00% 103.92% -7.27% 14.58% -22.58% -
  Horiz. % 87.10% 167.74% 167.74% 82.26% 88.71% 77.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 -
Price 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 -
P/RPS 0.16 0.07 0.09 0.05 0.08 0.11 0.09 10.06%
  YoY % 128.57% -22.22% 80.00% -37.50% -27.27% 22.22% -
  Horiz. % 177.78% 77.78% 100.00% 55.56% 88.89% 122.22% 100.00%
P/EPS 7.29 -4.28 -1.16 3.80 -21.62 -46.25 -3.65 -
  YoY % 270.33% -268.97% -130.53% 117.58% 53.25% -1,167.12% -
  Horiz. % -199.73% 117.26% 31.78% -104.11% 592.33% 1,267.12% 100.00%
EY 13.71 -23.36 -86.18 26.33 -4.63 -2.16 -27.38 -
  YoY % 158.69% 72.89% -427.31% 668.68% -114.35% 92.11% -
  Horiz. % -50.07% 85.32% 314.76% -96.17% 16.91% 7.89% 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 1.00 0.90 0.37 0.56 0.61 0.57 -2.16%
  YoY % -50.00% 11.11% 143.24% -33.93% -8.20% 7.02% -
  Horiz. % 87.72% 175.44% 157.89% 64.91% 98.25% 107.02% 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