Highlights

[BINTAI] YoY Cumulative Quarter Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     261.08%    YoY -     501.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 219,051 682,789 477,604 473,866 398,802 355,339 367,759 -8.27%
  YoY % -67.92% 42.96% 0.79% 18.82% 12.23% -3.38% -
  Horiz. % 59.56% 185.66% 129.87% 128.85% 108.44% 96.62% 100.00%
PBT 2,397 -13,439 -24,487 5,609 6,041 6,900 5,434 -12.75%
  YoY % 117.84% 45.12% -536.57% -7.15% -12.45% 26.98% -
  Horiz. % 44.11% -247.31% -450.63% 103.22% 111.17% 126.98% 100.00%
Tax -782 -475 -6,923 2,444 -3,271 -3,595 -5,333 -27.37%
  YoY % -64.63% 93.14% -383.27% 174.72% 9.01% 32.59% -
  Horiz. % 14.66% 8.91% 129.81% -45.83% 61.34% 67.41% 100.00%
NP 1,615 -13,914 -31,410 8,053 2,770 3,305 101 58.69%
  YoY % 111.61% 55.70% -490.04% 190.72% -16.19% 3,172.28% -
  Horiz. % 1,599.01% -13,776.24% -31,099.01% 7,973.27% 2,742.57% 3,272.28% 100.00%
NP to SH 4,929 -11,676 -36,083 6,039 -1,506 -819 -9,486 -
  YoY % 142.21% 67.64% -697.50% 501.00% -83.88% 91.37% -
  Horiz. % -51.96% 123.09% 380.38% -63.66% 15.88% 8.63% 100.00%
Tax Rate 32.62 % - % - % -43.57 % 54.15 % 52.10 % 98.14 % -16.76%
  YoY % 0.00% 0.00% 0.00% -180.46% 3.93% -46.91% -
  Horiz. % 33.24% 0.00% 0.00% -44.40% 55.18% 53.09% 100.00%
Total Cost 217,436 696,703 509,014 465,813 396,032 352,034 367,658 -8.38%
  YoY % -68.79% 36.87% 9.27% 17.62% 12.50% -4.25% -
  Horiz. % 59.14% 189.50% 138.45% 126.70% 107.72% 95.75% 100.00%
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74%
  YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% -
  Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 71,898 49,983 46,324 62,184 58,001 62,448 61,130 2.74%
  YoY % 43.84% 7.90% -25.50% 7.21% -7.12% 2.16% -
  Horiz. % 117.61% 81.76% 75.78% 101.72% 94.88% 102.16% 100.00%
NOSH 287,594 217,320 178,172 101,942 101,756 102,374 101,884 18.87%
  YoY % 32.34% 21.97% 74.78% 0.18% -0.60% 0.48% -
  Horiz. % 282.27% 213.30% 174.88% 100.06% 99.87% 100.48% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.74 % -2.04 % -6.58 % 1.70 % 0.69 % 0.93 % 0.03 % 70.57%
  YoY % 136.27% 69.00% -487.06% 146.38% -25.81% 3,000.00% -
  Horiz. % 2,466.67% -6,800.00% -21,933.33% 5,666.67% 2,300.00% 3,100.00% 100.00%
ROE 6.86 % -23.36 % -77.89 % 9.71 % -2.60 % -1.31 % -15.52 % -
  YoY % 129.37% 70.01% -902.16% 473.46% -98.47% 91.56% -
  Horiz. % -44.20% 150.52% 501.87% -62.56% 16.75% 8.44% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.17 314.19 268.06 464.84 391.92 347.10 360.96 -22.83%
  YoY % -75.76% 17.21% -42.33% 18.61% 12.91% -3.84% -
  Horiz. % 21.10% 87.04% 74.26% 128.78% 108.58% 96.16% 100.00%
EPS 1.71 -5.37 -20.25 5.61 -1.48 -0.80 -9.31 -
  YoY % 131.84% 73.48% -460.96% 479.05% -85.00% 91.41% -
  Horiz. % -18.37% 57.68% 217.51% -60.26% 15.90% 8.59% 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 0.2500 0.2300 0.2600 0.6100 0.5700 0.6100 0.6000 -13.57%
  YoY % 8.70% -11.54% -57.38% 7.02% -6.56% 1.67% -
  Horiz. % 41.67% 38.33% 43.33% 101.67% 95.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 57.36 178.79 125.06 124.08 104.43 93.05 96.30 -8.27%
  YoY % -67.92% 42.96% 0.79% 18.82% 12.23% -3.37% -
  Horiz. % 59.56% 185.66% 129.87% 128.85% 108.44% 96.63% 100.00%
EPS 1.29 -3.06 -9.45 1.58 -0.39 -0.21 -2.48 -
  YoY % 142.16% 67.62% -698.10% 505.13% -85.71% 91.53% -
  Horiz. % -52.02% 123.39% 381.05% -63.71% 15.73% 8.47% 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 0.1883 0.1309 0.1213 0.1628 0.1519 0.1635 0.1601 2.74%
  YoY % 43.85% 7.91% -25.49% 7.18% -7.09% 2.12% -
  Horiz. % 117.61% 81.76% 75.77% 101.69% 94.88% 102.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 -
P/RPS 0.18 0.08 0.10 0.07 0.08 0.08 0.10 10.29%
  YoY % 125.00% -20.00% 42.86% -12.50% 0.00% -20.00% -
  Horiz. % 180.00% 80.00% 100.00% 70.00% 80.00% 80.00% 100.00%
P/EPS 7.88 -4.47 -1.33 5.23 -21.28 -36.88 -3.97 -
  YoY % 276.29% -236.09% -125.43% 124.58% 42.30% -828.97% -
  Horiz. % -198.49% 112.59% 33.50% -131.74% 536.02% 928.97% 100.00%
EY 12.70 -22.39 -75.01 19.11 -4.70 -2.71 -25.16 -
  YoY % 156.72% 70.15% -492.52% 506.60% -73.43% 89.23% -
  Horiz. % -50.48% 88.99% 298.13% -75.95% 18.68% 10.77% 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 1.04 1.04 0.51 0.55 0.48 0.62 -2.28%
  YoY % -48.08% 0.00% 103.92% -7.27% 14.58% -22.58% -
  Horiz. % 87.10% 167.74% 167.74% 82.26% 88.71% 77.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 -
Price 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 -
P/RPS 0.16 0.07 0.09 0.05 0.08 0.11 0.09 10.06%
  YoY % 128.57% -22.22% 80.00% -37.50% -27.27% 22.22% -
  Horiz. % 177.78% 77.78% 100.00% 55.56% 88.89% 122.22% 100.00%
P/EPS 7.29 -4.28 -1.16 3.80 -21.62 -46.25 -3.65 -
  YoY % 270.33% -268.97% -130.53% 117.58% 53.25% -1,167.12% -
  Horiz. % -199.73% 117.26% 31.78% -104.11% 592.33% 1,267.12% 100.00%
EY 13.71 -23.36 -86.18 26.33 -4.63 -2.16 -27.38 -
  YoY % 158.69% 72.89% -427.31% 668.68% -114.35% 92.11% -
  Horiz. % -50.07% 85.32% 314.76% -96.17% 16.91% 7.89% 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 1.00 0.90 0.37 0.56 0.61 0.57 -2.16%
  YoY % -50.00% 11.11% 143.24% -33.93% -8.20% 7.02% -
  Horiz. % 87.72% 175.44% 157.89% 64.91% 98.25% 107.02% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
6. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. [转贴] [Video:浅谈KOMARKCORP BHD, KOMARK, 7017] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS