Highlights

[BINTAI] YoY Cumulative Quarter Result on 2015-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -385.32%    YoY -     -81.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 60,908 188,666 325,976 203,741 178,122 236,354 117,298 -10.34%
  YoY % -67.72% -42.12% 60.00% 14.38% -24.64% 101.50% -
  Horiz. % 51.93% 160.84% 277.90% 173.70% 151.85% 201.50% 100.00%
PBT 1,090 315 420 -16,599 -11,863 994 1,600 -6.19%
  YoY % 246.03% -25.00% 102.53% -39.92% -1,293.46% -37.88% -
  Horiz. % 68.12% 19.69% 26.25% -1,037.44% -741.44% 62.12% 100.00%
Tax -834 -2,053 -100 -826 0 -868 -604 5.52%
  YoY % 59.38% -1,953.00% 87.89% 0.00% 0.00% -43.71% -
  Horiz. % 138.08% 339.90% 16.56% 136.75% -0.00% 143.71% 100.00%
NP 256 -1,738 320 -17,425 -11,863 126 996 -20.25%
  YoY % 114.73% -643.12% 101.84% -46.89% -9,515.08% -87.35% -
  Horiz. % 25.70% -174.50% 32.13% -1,749.50% -1,191.06% 12.65% 100.00%
NP to SH 360 1,570 155 -17,884 -9,836 -811 67 32.33%
  YoY % -77.07% 912.90% 100.87% -81.82% -1,112.82% -1,310.45% -
  Horiz. % 537.31% 2,343.28% 231.34% -26,692.54% -14,680.60% -1,210.45% 100.00%
Tax Rate 76.51 % 651.75 % 23.81 % - % - % 87.32 % 37.75 % 12.49%
  YoY % -88.26% 2,637.30% 0.00% 0.00% 0.00% 131.31% -
  Horiz. % 202.68% 1,726.49% 63.07% 0.00% 0.00% 231.31% 100.00%
Total Cost 60,652 190,404 325,656 221,166 189,985 236,228 116,302 -10.28%
  YoY % -68.15% -41.53% 47.25% 16.41% -19.58% 103.12% -
  Horiz. % 52.15% 163.72% 280.01% 190.17% 163.35% 203.12% 100.00%
Net Worth 71,898 94,906 59,526 101,849 47,905 62,852 59,342 3.25%
  YoY % -24.24% 59.44% -41.55% 112.60% -23.78% 5.91% -
  Horiz. % 121.16% 159.93% 100.31% 171.63% 80.73% 105.91% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 71,898 94,906 59,526 101,849 47,905 62,852 59,342 3.25%
  YoY % -24.24% 59.44% -41.55% 112.60% -23.78% 5.91% -
  Horiz. % 121.16% 159.93% 100.31% 171.63% 80.73% 105.91% 100.00%
NOSH 287,594 287,594 212,594 172,625 101,927 101,374 95,714 20.12%
  YoY % 0.00% 35.28% 23.15% 69.36% 0.54% 5.91% -
  Horiz. % 300.47% 300.47% 222.11% 180.35% 106.49% 105.91% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.42 % -0.92 % 0.10 % -8.55 % -6.66 % 0.05 % 0.85 % -11.08%
  YoY % 145.65% -1,020.00% 101.17% -28.38% -13,420.00% -94.12% -
  Horiz. % 49.41% -108.24% 11.76% -1,005.88% -783.53% 5.88% 100.00%
ROE 0.50 % 1.65 % 0.26 % -17.56 % -20.53 % -1.29 % 0.11 % 28.69%
  YoY % -69.70% 534.62% 101.48% 14.47% -1,491.47% -1,272.73% -
  Horiz. % 454.55% 1,500.00% 236.36% -15,963.63% -18,663.64% -1,172.73% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.18 65.60 153.33 118.02 174.75 233.15 122.55 -25.36%
  YoY % -67.71% -57.22% 29.92% -32.46% -25.05% 90.25% -
  Horiz. % 17.28% 53.53% 125.12% 96.30% 142.59% 190.25% 100.00%
EPS 0.13 0.55 0.07 -10.36 -9.65 -0.80 0.07 10.86%
  YoY % -76.36% 685.71% 100.68% -7.36% -1,106.25% -1,242.86% -
  Horiz. % 185.71% 785.71% 100.00% -14,800.00% -13,785.71% -1,142.86% 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 0.3300 0.2800 0.5900 0.4700 0.6200 0.6200 -14.04%
  YoY % -24.24% 17.86% -52.54% 25.53% -24.19% 0.00% -
  Horiz. % 40.32% 53.23% 45.16% 95.16% 75.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.03 65.15 112.56 70.35 61.51 81.62 40.50 -10.34%
  YoY % -67.72% -42.12% 60.00% 14.37% -24.64% 101.53% -
  Horiz. % 51.93% 160.86% 277.93% 173.70% 151.88% 201.53% 100.00%
EPS 0.12 0.54 0.05 -6.18 -3.40 -0.28 0.02 34.78%
  YoY % -77.78% 980.00% 100.81% -81.76% -1,114.29% -1,500.00% -
  Horiz. % 600.00% 2,700.00% 250.00% -30,900.00% -17,000.00% -1,400.00% 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 0.3277 0.2056 0.3517 0.1654 0.2170 0.2049 3.25%
  YoY % -24.23% 59.39% -41.54% 112.64% -23.78% 5.91% -
  Horiz. % 121.18% 159.93% 100.34% 171.64% 80.72% 105.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 0.3500 -
P/RPS 0.76 0.25 0.13 0.22 0.21 0.14 0.29 17.41%
  YoY % 204.00% 92.31% -40.91% 4.76% 50.00% -51.72% -
  Horiz. % 262.07% 86.21% 44.83% 75.86% 72.41% 48.28% 100.00%
P/EPS 127.82 30.22 267.46 -2.46 -3.73 -39.38 500.00 -20.33%
  YoY % 322.96% -88.70% 10,972.36% 34.05% 90.53% -107.88% -
  Horiz. % 25.56% 6.04% 53.49% -0.49% -0.75% -7.88% 100.00%
EY 0.78 3.31 0.37 -40.63 -26.81 -2.54 0.20 25.45%
  YoY % -76.44% 794.59% 100.91% -51.55% -955.51% -1,370.00% -
  Horiz. % 390.00% 1,655.00% 185.00% -20,315.00% -13,405.00% -1,270.00% 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 0.64 0.50 0.70 0.43 0.77 0.51 0.56 2.25%
  YoY % 28.00% -28.57% 62.79% -44.16% 50.98% -8.93% -
  Horiz. % 114.29% 89.29% 125.00% 76.79% 137.50% 91.07% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 -
Price 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 0.3200 -
P/RPS 0.64 0.27 0.12 0.27 0.20 0.14 0.26 16.19%
  YoY % 137.04% 125.00% -55.56% 35.00% 42.86% -46.15% -
  Horiz. % 246.15% 103.85% 46.15% 103.85% 76.92% 53.85% 100.00%
P/EPS 107.85 32.06 246.88 -3.09 -3.58 -39.38 457.14 -21.38%
  YoY % 236.40% -87.01% 8,089.64% 13.69% 90.91% -108.61% -
  Horiz. % 23.59% 7.01% 54.01% -0.68% -0.78% -8.61% 100.00%
EY 0.93 3.12 0.41 -32.38 -27.97 -2.54 0.22 27.14%
  YoY % -70.19% 660.98% 101.27% -15.77% -1,001.18% -1,254.55% -
  Horiz. % 422.73% 1,418.18% 186.36% -14,718.18% -12,713.64% -1,154.55% 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 0.53 0.64 0.54 0.73 0.51 0.52 0.63%
  YoY % 1.89% -17.19% 18.52% -26.03% 43.14% -1.92% -
  Horiz. % 103.85% 101.92% 123.08% 103.85% 140.38% 98.08% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers