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 - 289,591
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 171.48 112.28 108.77 110.01 69.72 66.50 92.14 10.90%
  YoY % 52.73% 3.23% -1.13% 57.79% 4.84% -27.83% -
  Horiz. % 186.11% 121.86% 118.05% 119.39% 75.67% 72.17% 100.00%
EPS -0.31 -8.98 -1.29 0.08 -0.73 2.62 3.30 -
  YoY % 96.55% -596.12% -1,712.50% 110.96% -127.86% -20.61% -
  Horiz. % -9.39% -272.12% -39.09% 2.42% -22.12% 79.39% 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 0.2065 0.3403 0.1900 0.2093 0.2081 0.2567 0.2428 -2.66%
  YoY % -39.32% 79.11% -9.22% 0.58% -18.93% 5.72% -
  Horiz. % 85.05% 140.16% 78.25% 86.20% 85.71% 105.72% 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.
 


 

261  269  500  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers