Highlights

[BINTAI] YoY Cumulative Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     119.51%    YoY -     -77.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 29,988 60,908 188,666 325,976 203,741 178,122 236,354 -29.10%
  YoY % -50.77% -67.72% -42.12% 60.00% 14.38% -24.64% -
  Horiz. % 12.69% 25.77% 79.82% 137.92% 86.20% 75.36% 100.00%
PBT 7,655 1,090 315 420 -16,599 -11,863 994 40.51%
  YoY % 602.29% 246.03% -25.00% 102.53% -39.92% -1,293.46% -
  Horiz. % 770.12% 109.66% 31.69% 42.25% -1,669.92% -1,193.46% 100.00%
Tax 0 -834 -2,053 -100 -826 0 -868 -
  YoY % 0.00% 59.38% -1,953.00% 87.89% 0.00% 0.00% -
  Horiz. % -0.00% 96.08% 236.52% 11.52% 95.16% -0.00% 100.00%
NP 7,655 256 -1,738 320 -17,425 -11,863 126 98.21%
  YoY % 2,890.23% 114.73% -643.12% 101.84% -46.89% -9,515.08% -
  Horiz. % 6,075.40% 203.17% -1,379.37% 253.97% -13,829.37% -9,415.08% 100.00%
NP to SH 7,862 360 1,570 155 -17,884 -9,836 -811 -
  YoY % 2,083.89% -77.07% 912.90% 100.87% -81.82% -1,112.82% -
  Horiz. % -969.42% -44.39% -193.59% -19.11% 2,205.18% 1,212.82% 100.00%
Tax Rate - % 76.51 % 651.75 % 23.81 % - % - % 87.32 % -
  YoY % 0.00% -88.26% 2,637.30% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.62% 746.39% 27.27% 0.00% 0.00% 100.00%
Total Cost 22,333 60,652 190,404 325,656 221,166 189,985 236,228 -32.49%
  YoY % -63.18% -68.15% -41.53% 47.25% 16.41% -19.58% -
  Horiz. % 9.45% 25.68% 80.60% 137.86% 93.62% 80.42% 100.00%
Net Worth 86,278 71,898 94,906 59,526 101,849 47,905 62,852 5.42%
  YoY % 20.00% -24.24% 59.44% -41.55% 112.60% -23.78% -
  Horiz. % 137.27% 114.39% 151.00% 94.71% 162.04% 76.22% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 86,278 71,898 94,906 59,526 101,849 47,905 62,852 5.42%
  YoY % 20.00% -24.24% 59.44% -41.55% 112.60% -23.78% -
  Horiz. % 137.27% 114.39% 151.00% 94.71% 162.04% 76.22% 100.00%
NOSH 287,594 287,594 287,594 212,594 172,625 101,927 101,374 18.97%
  YoY % 0.00% 0.00% 35.28% 23.15% 69.36% 0.54% -
  Horiz. % 283.69% 283.69% 283.69% 209.71% 170.28% 100.54% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 25.53 % 0.42 % -0.92 % 0.10 % -8.55 % -6.66 % 0.05 % 182.58%
  YoY % 5,978.57% 145.65% -1,020.00% 101.17% -28.38% -13,420.00% -
  Horiz. % 51,060.00% 840.00% -1,840.00% 200.00% -17,100.00% -13,320.00% 100.00%
ROE 9.11 % 0.50 % 1.65 % 0.26 % -17.56 % -20.53 % -1.29 % -
  YoY % 1,722.00% -69.70% 534.62% 101.48% 14.47% -1,491.47% -
  Horiz. % -706.20% -38.76% -127.91% -20.16% 1,361.24% 1,591.47% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.43 21.18 65.60 153.33 118.02 174.75 233.15 -40.40%
  YoY % -50.76% -67.71% -57.22% 29.92% -32.46% -25.05% -
  Horiz. % 4.47% 9.08% 28.14% 65.76% 50.62% 74.95% 100.00%
EPS 2.73 0.13 0.55 0.07 -10.36 -9.65 -0.80 -
  YoY % 2,000.00% -76.36% 685.71% 100.68% -7.36% -1,106.25% -
  Horiz. % -341.25% -16.25% -68.75% -8.75% 1,295.00% 1,206.25% 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 0.3000 0.2500 0.3300 0.2800 0.5900 0.4700 0.6200 -11.39%
  YoY % 20.00% -24.24% 17.86% -52.54% 25.53% -24.19% -
  Horiz. % 48.39% 40.32% 53.23% 45.16% 95.16% 75.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 10.36 21.03 65.15 112.56 70.35 61.51 81.62 -29.10%
  YoY % -50.74% -67.72% -42.12% 60.00% 14.37% -24.64% -
  Horiz. % 12.69% 25.77% 79.82% 137.91% 86.19% 75.36% 100.00%
EPS 2.71 0.12 0.54 0.05 -6.18 -3.40 -0.28 -
  YoY % 2,158.33% -77.78% 980.00% 100.81% -81.76% -1,114.29% -
  Horiz. % -967.86% -42.86% -192.86% -17.86% 2,207.14% 1,214.29% 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 0.2979 0.2483 0.3277 0.2056 0.3517 0.1654 0.2170 5.42%
  YoY % 19.98% -24.23% 59.39% -41.54% 112.64% -23.78% -
  Horiz. % 137.28% 114.42% 151.01% 94.75% 162.07% 76.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 -
P/RPS 1.15 0.76 0.25 0.13 0.22 0.21 0.14 42.02%
  YoY % 51.32% 204.00% 92.31% -40.91% 4.76% 50.00% -
  Horiz. % 821.43% 542.86% 178.57% 92.86% 157.14% 150.00% 100.00%
P/EPS 4.39 127.82 30.22 267.46 -2.46 -3.73 -39.38 -
  YoY % -96.57% 322.96% -88.70% 10,972.36% 34.05% 90.53% -
  Horiz. % -11.15% -324.58% -76.74% -679.18% 6.25% 9.47% 100.00%
EY 22.78 0.78 3.31 0.37 -40.63 -26.81 -2.54 -
  YoY % 2,820.51% -76.44% 794.59% 100.91% -51.55% -955.51% -
  Horiz. % -896.85% -30.71% -130.31% -14.57% 1,599.61% 1,055.51% 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 0.40 0.64 0.50 0.70 0.43 0.77 0.51 -3.97%
  YoY % -37.50% 28.00% -28.57% 62.79% -44.16% 50.98% -
  Horiz. % 78.43% 125.49% 98.04% 137.25% 84.31% 150.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.1150 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 -
P/RPS 1.10 0.64 0.27 0.12 0.27 0.20 0.14 40.98%
  YoY % 71.88% 137.04% 125.00% -55.56% 35.00% 42.86% -
  Horiz. % 785.71% 457.14% 192.86% 85.71% 192.86% 142.86% 100.00%
P/EPS 4.21 107.85 32.06 246.88 -3.09 -3.58 -39.38 -
  YoY % -96.10% 236.40% -87.01% 8,089.64% 13.69% 90.91% -
  Horiz. % -10.69% -273.87% -81.41% -626.92% 7.85% 9.09% 100.00%
EY 23.77 0.93 3.12 0.41 -32.38 -27.97 -2.54 -
  YoY % 2,455.91% -70.19% 660.98% 101.27% -15.77% -1,001.18% -
  Horiz. % -935.83% -36.61% -122.83% -16.14% 1,274.80% 1,101.18% 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 0.38 0.54 0.53 0.64 0.54 0.73 0.51 -4.78%
  YoY % -29.63% 1.89% -17.19% 18.52% -26.03% 43.14% -
  Horiz. % 74.51% 105.88% 103.92% 125.49% 105.88% 143.14% 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.
 


 

323  269  533  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.465-0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers