Highlights

[BINTAI] YoY Cumulative Quarter Result on 2013-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     127.87%    YoY -     110.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 496,596 325,154 314,981 318,589 201,899 192,570 266,834 10.90%
  YoY % 52.73% 3.23% -1.13% 57.80% 4.84% -27.83% -
  Horiz. % 186.11% 121.86% 118.04% 119.40% 75.66% 72.17% 100.00%
PBT 116 -23,099 -7,416 3,087 2,605 13,105 15,759 -55.86%
  YoY % 100.50% -211.48% -340.23% 18.50% -80.12% -16.84% -
  Horiz. % 0.74% -146.58% -47.06% 19.59% 16.53% 83.16% 100.00%
Tax -82 -775 2,391 -1,097 -2,576 -2,095 -2,398 -43.00%
  YoY % 89.42% -132.41% 317.96% 57.41% -22.96% 12.64% -
  Horiz. % 3.42% 32.32% -99.71% 45.75% 107.42% 87.36% 100.00%
NP 34 -23,874 -5,025 1,990 29 11,010 13,361 -63.02%
  YoY % 100.14% -375.10% -352.51% 6,762.07% -99.74% -17.60% -
  Horiz. % 0.25% -178.68% -37.61% 14.89% 0.22% 82.40% 100.00%
NP to SH -897 -26,015 -3,749 226 -2,104 7,598 9,559 -
  YoY % 96.55% -593.92% -1,758.85% 110.74% -127.69% -20.51% -
  Horiz. % -9.38% -272.15% -39.22% 2.36% -22.01% 79.49% 100.00%
Tax Rate 70.69 % - % - % 35.54 % 98.89 % 15.99 % 15.22 % 29.14%
  YoY % 0.00% 0.00% 0.00% -64.06% 518.45% 5.06% -
  Horiz. % 464.45% 0.00% 0.00% 233.51% 649.74% 105.06% 100.00%
Total Cost 496,562 349,028 320,006 316,599 201,870 181,560 253,473 11.85%
  YoY % 42.27% 9.07% 1.08% 56.83% 11.19% -28.37% -
  Horiz. % 195.90% 137.70% 126.25% 124.90% 79.64% 71.63% 100.00%
Net Worth 59,800 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
  YoY % -39.32% 79.15% -9.23% 0.58% -18.95% 5.74% -
  Horiz. % 85.04% 140.16% 78.24% 86.19% 85.70% 105.74% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 59,800 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
  YoY % -39.32% 79.15% -9.23% 0.58% -18.95% 5.74% -
  Horiz. % 85.04% 140.16% 78.24% 86.19% 85.70% 105.74% 100.00%
NOSH 213,571 185,954 101,874 102,727 102,135 101,849 101,908 13.11%
  YoY % 14.85% 82.53% -0.83% 0.58% 0.28% -0.06% -
  Horiz. % 209.57% 182.47% 99.97% 100.80% 100.22% 99.94% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 5.72 % 5.01 % -64.48%
  YoY % 100.14% -358.75% -358.06% 6,100.00% -99.83% 14.17% -
  Horiz. % 0.20% -146.51% -31.94% 12.38% 0.20% 114.17% 100.00%
ROE -1.50 % -26.40 % -6.81 % 0.37 % -3.49 % 10.22 % 13.59 % -
  YoY % 94.32% -287.67% -1,940.54% 110.60% -134.15% -24.80% -
  Horiz. % -11.04% -194.26% -50.11% 2.72% -25.68% 75.20% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 232.52 174.86 309.18 310.13 197.68 189.07 261.84 -1.96%
  YoY % 32.97% -43.44% -0.31% 56.88% 4.55% -27.79% -
  Horiz. % 88.80% 66.78% 118.08% 118.44% 75.50% 72.21% 100.00%
EPS -0.42 -13.99 -3.68 0.22 -2.06 7.46 9.38 -
  YoY % 97.00% -280.16% -1,772.73% 110.68% -127.61% -20.47% -
  Horiz. % -4.48% -149.15% -39.23% 2.35% -21.96% 79.53% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 0.6900 -13.94%
  YoY % -47.17% -1.85% -8.47% 0.00% -19.18% 5.80% -
  Horiz. % 40.58% 76.81% 78.26% 85.51% 85.51% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 130.04 85.14 82.48 83.42 52.87 50.43 69.87 10.90%
  YoY % 52.74% 3.23% -1.13% 57.78% 4.84% -27.82% -
  Horiz. % 186.12% 121.85% 118.05% 119.39% 75.67% 72.18% 100.00%
EPS -0.23 -6.81 -0.98 0.06 -0.55 1.99 2.50 -
  YoY % 96.62% -594.90% -1,733.33% 110.91% -127.64% -20.40% -
  Horiz. % -9.20% -272.40% -39.20% 2.40% -22.00% 79.60% 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 0.1566 0.2581 0.1441 0.1587 0.1578 0.1947 0.1841 -2.66%
  YoY % -39.33% 79.11% -9.20% 0.57% -18.95% 5.76% -
  Horiz. % 85.06% 140.20% 78.27% 86.20% 85.71% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 0.3100 -
P/RPS 0.09 0.18 0.09 0.10 0.16 0.19 0.12 -4.68%
  YoY % -50.00% 100.00% -10.00% -37.50% -15.79% 58.33% -
  Horiz. % 75.00% 150.00% 75.00% 83.33% 133.33% 158.33% 100.00%
P/EPS -52.38 -2.29 -7.34 138.64 -15.05 4.83 3.30 -
  YoY % -2,187.34% 68.80% -105.29% 1,021.20% -411.59% 46.36% -
  Horiz. % -1,587.27% -69.39% -222.42% 4,201.21% -456.06% 146.36% 100.00%
EY -1.91 -43.72 -13.63 0.72 -6.65 20.72 30.26 -
  YoY % 95.63% -220.76% -1,993.06% 110.83% -132.09% -31.53% -
  Horiz. % -6.31% -144.48% -45.04% 2.38% -21.98% 68.47% 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 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
  YoY % 31.67% 20.00% -3.85% -1.89% 8.16% 8.89% -
  Horiz. % 175.56% 133.33% 111.11% 115.56% 117.78% 108.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 0.3100 -
P/RPS 0.10 0.18 0.09 0.11 0.16 0.19 0.12 -2.99%
  YoY % -44.44% 100.00% -18.18% -31.25% -15.79% 58.33% -
  Horiz. % 83.33% 150.00% 75.00% 91.67% 133.33% 158.33% 100.00%
P/EPS -53.57 -2.25 -7.88 156.82 -15.53 4.83 3.30 -
  YoY % -2,280.89% 71.45% -105.02% 1,109.79% -421.53% 46.36% -
  Horiz. % -1,623.33% -68.18% -238.79% 4,752.12% -470.61% 146.36% 100.00%
EY -1.87 -44.41 -12.69 0.64 -6.44 20.72 30.26 -
  YoY % 95.79% -249.96% -2,082.81% 109.94% -131.08% -31.53% -
  Horiz. % -6.18% -146.76% -41.94% 2.12% -21.28% 68.47% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%
  YoY % 35.59% 9.26% -6.90% 7.41% 10.20% 8.89% -
  Horiz. % 177.78% 131.11% 120.00% 128.89% 120.00% 108.89% 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
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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