Highlights

[BINTAI] YoY Cumulative Quarter Result on 2015-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -45.47%    YoY -     -593.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 106,389 210,251 496,596 325,154 314,981 318,589 201,899 -10.12%
  YoY % -49.40% -57.66% 52.73% 3.23% -1.13% 57.80% -
  Horiz. % 52.69% 104.14% 245.96% 161.05% 156.01% 157.80% 100.00%
PBT 1,621 -2,360 116 -23,099 -7,416 3,087 2,605 -7.60%
  YoY % 168.69% -2,134.48% 100.50% -211.48% -340.23% 18.50% -
  Horiz. % 62.23% -90.60% 4.45% -886.72% -284.68% 118.50% 100.00%
Tax -871 -1,614 -82 -775 2,391 -1,097 -2,576 -16.53%
  YoY % 46.03% -1,868.29% 89.42% -132.41% 317.96% 57.41% -
  Horiz. % 33.81% 62.66% 3.18% 30.09% -92.82% 42.59% 100.00%
NP 750 -3,974 34 -23,874 -5,025 1,990 29 71.92%
  YoY % 118.87% -11,788.24% 100.14% -375.10% -352.51% 6,762.07% -
  Horiz. % 2,586.21% -13,703.45% 117.24% -82,324.14% -17,327.59% 6,862.07% 100.00%
NP to SH 911 -665 -897 -26,015 -3,749 226 -2,104 -
  YoY % 236.99% 25.86% 96.55% -593.92% -1,758.85% 110.74% -
  Horiz. % -43.30% 31.61% 42.63% 1,236.45% 178.18% -10.74% 100.00%
Tax Rate 53.73 % - % 70.69 % - % - % 35.54 % 98.89 % -9.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -64.06% -
  Horiz. % 54.33% 0.00% 71.48% 0.00% 0.00% 35.94% 100.00%
Total Cost 105,639 214,225 496,562 349,028 320,006 316,599 201,870 -10.23%
  YoY % -50.69% -56.86% 42.27% 9.07% 1.08% 56.83% -
  Horiz. % 52.33% 106.12% 245.98% 172.90% 158.52% 156.83% 100.00%
Net Worth 74,774 92,030 59,800 98,555 55,012 60,609 60,260 3.66%
  YoY % -18.75% 53.90% -39.32% 79.15% -9.23% 0.58% -
  Horiz. % 124.09% 152.72% 99.24% 163.55% 91.29% 100.58% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,774 92,030 59,800 98,555 55,012 60,609 60,260 3.66%
  YoY % -18.75% 53.90% -39.32% 79.15% -9.23% 0.58% -
  Horiz. % 124.09% 152.72% 99.24% 163.55% 91.29% 100.58% 100.00%
NOSH 287,594 287,594 213,571 185,954 101,874 102,727 102,135 18.82%
  YoY % 0.00% 34.66% 14.85% 82.53% -0.83% 0.58% -
  Horiz. % 281.58% 281.58% 209.11% 182.07% 99.74% 100.58% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.70 % -1.89 % 0.01 % -7.34 % -1.60 % 0.62 % 0.01 % 102.94%
  YoY % 137.04% -19,000.00% 100.14% -358.75% -358.06% 6,100.00% -
  Horiz. % 7,000.00% -18,900.00% 100.00% -73,400.01% -16,000.00% 6,200.00% 100.00%
ROE 1.22 % -0.72 % -1.50 % -26.40 % -6.81 % 0.37 % -3.49 % -
  YoY % 269.44% 52.00% 94.32% -287.67% -1,940.54% 110.60% -
  Horiz. % -34.96% 20.63% 42.98% 756.45% 195.13% -10.60% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 36.99 73.11 232.52 174.86 309.18 310.13 197.68 -24.36%
  YoY % -49.41% -68.56% 32.97% -43.44% -0.31% 56.88% -
  Horiz. % 18.71% 36.98% 117.62% 88.46% 156.40% 156.88% 100.00%
EPS 0.32 -0.23 -0.42 -13.99 -3.68 0.22 -2.06 -
  YoY % 239.13% 45.24% 97.00% -280.16% -1,772.73% 110.68% -
  Horiz. % -15.53% 11.17% 20.39% 679.13% 178.64% -10.68% 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 0.2600 0.3200 0.2800 0.5300 0.5400 0.5900 0.5900 -12.76%
  YoY % -18.75% 14.29% -47.17% -1.85% -8.47% 0.00% -
  Horiz. % 44.07% 54.24% 47.46% 89.83% 91.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 36.74 72.60 171.48 112.28 108.77 110.01 69.72 -10.12%
  YoY % -49.39% -57.66% 52.73% 3.23% -1.13% 57.79% -
  Horiz. % 52.70% 104.13% 245.96% 161.04% 156.01% 157.79% 100.00%
EPS 0.31 -0.23 -0.31 -8.98 -1.29 0.08 -0.73 -
  YoY % 234.78% 25.81% 96.55% -596.12% -1,712.50% 110.96% -
  Horiz. % -42.47% 31.51% 42.47% 1,230.14% 176.71% -10.96% 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 0.2582 0.3178 0.2065 0.3403 0.1900 0.2093 0.2081 3.66%
  YoY % -18.75% 53.90% -39.32% 79.11% -9.22% 0.58% -
  Horiz. % 124.07% 152.72% 99.23% 163.53% 91.30% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1300 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 -
P/RPS 0.35 0.24 0.09 0.18 0.09 0.10 0.16 13.93%
  YoY % 45.83% 166.67% -50.00% 100.00% -10.00% -37.50% -
  Horiz. % 218.75% 150.00% 56.25% 112.50% 56.25% 62.50% 100.00%
P/EPS 41.04 -75.68 -52.38 -2.29 -7.34 138.64 -15.05 -
  YoY % 154.23% -44.48% -2,187.34% 68.80% -105.29% 1,021.20% -
  Horiz. % -272.69% 502.86% 348.04% 15.22% 48.77% -921.20% 100.00%
EY 2.44 -1.32 -1.91 -43.72 -13.63 0.72 -6.65 -
  YoY % 284.85% 30.89% 95.63% -220.76% -1,993.06% 110.83% -
  Horiz. % -36.69% 19.85% 28.72% 657.44% 204.96% -10.83% 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 0.55 0.79 0.60 0.50 0.52 0.53 -0.97%
  YoY % -9.09% -30.38% 31.67% 20.00% -3.85% -1.89% -
  Horiz. % 94.34% 103.77% 149.06% 113.21% 94.34% 98.11% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 -
Price 0.1400 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 -
P/RPS 0.38 0.22 0.10 0.18 0.09 0.11 0.16 15.50%
  YoY % 72.73% 120.00% -44.44% 100.00% -18.18% -31.25% -
  Horiz. % 237.50% 137.50% 62.50% 112.50% 56.25% 68.75% 100.00%
P/EPS 44.20 -69.20 -53.57 -2.25 -7.88 156.82 -15.53 -
  YoY % 163.87% -29.18% -2,280.89% 71.45% -105.02% 1,109.79% -
  Horiz. % -284.61% 445.59% 344.95% 14.49% 50.74% -1,009.79% 100.00%
EY 2.26 -1.45 -1.87 -44.41 -12.69 0.64 -6.44 -
  YoY % 255.86% 22.46% 95.79% -249.96% -2,082.81% 109.94% -
  Horiz. % -35.09% 22.52% 29.04% 689.60% 197.05% -9.94% 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 0.54 0.50 0.80 0.59 0.54 0.58 0.54 -
  YoY % 8.00% -37.50% 35.59% 9.26% -6.90% 7.41% -
  Horiz. % 100.00% 92.59% 148.15% 109.26% 100.00% 107.41% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers