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 - 318,291
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.42 19.14 59.27 102.41 64.01 55.96 74.26 -29.10%
  YoY % -50.78% -67.71% -42.12% 59.99% 14.39% -24.64% -
  Horiz. % 12.69% 25.77% 79.81% 137.91% 86.20% 75.36% 100.00%
EPS 2.47 0.11 0.49 0.05 -5.62 -3.09 -0.25 -
  YoY % 2,145.45% -77.55% 880.00% 100.89% -81.88% -1,136.00% -
  Horiz. % -988.00% -44.00% -196.00% -20.00% 2,248.00% 1,236.00% 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 0.2711 0.2259 0.2982 0.1870 0.3200 0.1505 0.1975 5.42%
  YoY % 20.01% -24.25% 59.47% -41.56% 112.62% -23.80% -
  Horiz. % 137.27% 114.38% 150.99% 94.68% 162.03% 76.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  568  923 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 KGROUP-OR 0.01-0.01 
 MLAB 0.0250.00 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS