Highlights

[BINTAI] YoY Cumulative Quarter Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     61.88%    YoY -     -1,758.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 210,251 496,596 325,154 314,981 318,589 201,899 192,570 1.47%
  YoY % -57.66% 52.73% 3.23% -1.13% 57.80% 4.84% -
  Horiz. % 109.18% 257.88% 168.85% 163.57% 165.44% 104.84% 100.00%
PBT -2,360 116 -23,099 -7,416 3,087 2,605 13,105 -
  YoY % -2,134.48% 100.50% -211.48% -340.23% 18.50% -80.12% -
  Horiz. % -18.01% 0.89% -176.26% -56.59% 23.56% 19.88% 100.00%
Tax -1,614 -82 -775 2,391 -1,097 -2,576 -2,095 -4.25%
  YoY % -1,868.29% 89.42% -132.41% 317.96% 57.41% -22.96% -
  Horiz. % 77.04% 3.91% 36.99% -114.13% 52.36% 122.96% 100.00%
NP -3,974 34 -23,874 -5,025 1,990 29 11,010 -
  YoY % -11,788.24% 100.14% -375.10% -352.51% 6,762.07% -99.74% -
  Horiz. % -36.09% 0.31% -216.84% -45.64% 18.07% 0.26% 100.00%
NP to SH -665 -897 -26,015 -3,749 226 -2,104 7,598 -
  YoY % 25.86% 96.55% -593.92% -1,758.85% 110.74% -127.69% -
  Horiz. % -8.75% -11.81% -342.39% -49.34% 2.97% -27.69% 100.00%
Tax Rate - % 70.69 % - % - % 35.54 % 98.89 % 15.99 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -64.06% 518.45% -
  Horiz. % 0.00% 442.09% 0.00% 0.00% 222.26% 618.45% 100.00%
Total Cost 214,225 496,562 349,028 320,006 316,599 201,870 181,560 2.79%
  YoY % -56.86% 42.27% 9.07% 1.08% 56.83% 11.19% -
  Horiz. % 117.99% 273.50% 192.24% 176.25% 174.38% 111.19% 100.00%
Net Worth 92,030 59,800 98,555 55,012 60,609 60,260 74,350 3.62%
  YoY % 53.90% -39.32% 79.15% -9.23% 0.58% -18.95% -
  Horiz. % 123.78% 80.43% 132.56% 73.99% 81.52% 81.05% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,030 59,800 98,555 55,012 60,609 60,260 74,350 3.62%
  YoY % 53.90% -39.32% 79.15% -9.23% 0.58% -18.95% -
  Horiz. % 123.78% 80.43% 132.56% 73.99% 81.52% 81.05% 100.00%
NOSH 287,594 213,571 185,954 101,874 102,727 102,135 101,849 18.87%
  YoY % 34.66% 14.85% 82.53% -0.83% 0.58% 0.28% -
  Horiz. % 282.37% 209.69% 182.58% 100.02% 100.86% 100.28% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -1.89 % 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 5.72 % -
  YoY % -19,000.00% 100.14% -358.75% -358.06% 6,100.00% -99.83% -
  Horiz. % -33.04% 0.17% -128.32% -27.97% 10.84% 0.17% 100.00%
ROE -0.72 % -1.50 % -26.40 % -6.81 % 0.37 % -3.49 % 10.22 % -
  YoY % 52.00% 94.32% -287.67% -1,940.54% 110.60% -134.15% -
  Horiz. % -7.05% -14.68% -258.32% -66.63% 3.62% -34.15% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 73.11 232.52 174.86 309.18 310.13 197.68 189.07 -14.63%
  YoY % -68.56% 32.97% -43.44% -0.31% 56.88% 4.55% -
  Horiz. % 38.67% 122.98% 92.48% 163.53% 164.03% 104.55% 100.00%
EPS -0.23 -0.42 -13.99 -3.68 0.22 -2.06 7.46 -
  YoY % 45.24% 97.00% -280.16% -1,772.73% 110.68% -127.61% -
  Horiz. % -3.08% -5.63% -187.53% -49.33% 2.95% -27.61% 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 0.3200 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 -12.83%
  YoY % 14.29% -47.17% -1.85% -8.47% 0.00% -19.18% -
  Horiz. % 43.84% 38.36% 72.60% 73.97% 80.82% 80.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 72.60 171.48 112.28 108.77 110.01 69.72 66.50 1.47%
  YoY % -57.66% 52.73% 3.23% -1.13% 57.79% 4.84% -
  Horiz. % 109.17% 257.86% 168.84% 163.56% 165.43% 104.84% 100.00%
EPS -0.23 -0.31 -8.98 -1.29 0.08 -0.73 2.62 -
  YoY % 25.81% 96.55% -596.12% -1,712.50% 110.96% -127.86% -
  Horiz. % -8.78% -11.83% -342.75% -49.24% 3.05% -27.86% 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 0.3178 0.2065 0.3403 0.1900 0.2093 0.2081 0.2567 3.62%
  YoY % 53.90% -39.32% 79.11% -9.22% 0.58% -18.93% -
  Horiz. % 123.80% 80.44% 132.57% 74.02% 81.53% 81.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 -
P/RPS 0.24 0.09 0.18 0.09 0.10 0.16 0.19 3.97%
  YoY % 166.67% -50.00% 100.00% -10.00% -37.50% -15.79% -
  Horiz. % 126.32% 47.37% 94.74% 47.37% 52.63% 84.21% 100.00%
P/EPS -75.68 -52.38 -2.29 -7.34 138.64 -15.05 4.83 -
  YoY % -44.48% -2,187.34% 68.80% -105.29% 1,021.20% -411.59% -
  Horiz. % -1,566.87% -1,084.47% -47.41% -151.97% 2,870.39% -311.59% 100.00%
EY -1.32 -1.91 -43.72 -13.63 0.72 -6.65 20.72 -
  YoY % 30.89% 95.63% -220.76% -1,993.06% 110.83% -132.09% -
  Horiz. % -6.37% -9.22% -211.00% -65.78% 3.47% -32.09% 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 0.55 0.79 0.60 0.50 0.52 0.53 0.49 1.94%
  YoY % -30.38% 31.67% 20.00% -3.85% -1.89% 8.16% -
  Horiz. % 112.24% 161.22% 122.45% 102.04% 106.12% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 -
P/RPS 0.22 0.10 0.18 0.09 0.11 0.16 0.19 2.47%
  YoY % 120.00% -44.44% 100.00% -18.18% -31.25% -15.79% -
  Horiz. % 115.79% 52.63% 94.74% 47.37% 57.89% 84.21% 100.00%
P/EPS -69.20 -53.57 -2.25 -7.88 156.82 -15.53 4.83 -
  YoY % -29.18% -2,280.89% 71.45% -105.02% 1,109.79% -421.53% -
  Horiz. % -1,432.71% -1,109.11% -46.58% -163.15% 3,246.79% -321.53% 100.00%
EY -1.45 -1.87 -44.41 -12.69 0.64 -6.44 20.72 -
  YoY % 22.46% 95.79% -249.96% -2,082.81% 109.94% -131.08% -
  Horiz. % -7.00% -9.03% -214.33% -61.25% 3.09% -31.08% 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 0.50 0.80 0.59 0.54 0.58 0.54 0.49 0.34%
  YoY % -37.50% 35.59% 9.26% -6.90% 7.41% 10.20% -
  Horiz. % 102.04% 163.27% 120.41% 110.20% 118.37% 110.20% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers