Highlights

[BINTAI] YoY Cumulative Quarter Result on 2017-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -1,201.67%    YoY -     67.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 89,868 147,139 219,051 682,789 477,604 473,866 398,802 -21.97%
  YoY % -38.92% -32.83% -67.92% 42.96% 0.79% 18.82% -
  Horiz. % 22.53% 36.90% 54.93% 171.21% 119.76% 118.82% 100.00%
PBT 108 722 2,397 -13,439 -24,487 5,609 6,041 -48.83%
  YoY % -85.04% -69.88% 117.84% 45.12% -536.57% -7.15% -
  Horiz. % 1.79% 11.95% 39.68% -222.46% -405.35% 92.85% 100.00%
Tax -1,112 -439 -782 -475 -6,923 2,444 -3,271 -16.44%
  YoY % -153.30% 43.86% -64.63% 93.14% -383.27% 174.72% -
  Horiz. % 34.00% 13.42% 23.91% 14.52% 211.65% -74.72% 100.00%
NP -1,004 283 1,615 -13,914 -31,410 8,053 2,770 -
  YoY % -454.77% -82.48% 111.61% 55.70% -490.04% 190.72% -
  Horiz. % -36.25% 10.22% 58.30% -502.31% -1,133.93% 290.72% 100.00%
NP to SH -359 335 4,929 -11,676 -36,083 6,039 -1,506 -21.24%
  YoY % -207.16% -93.20% 142.21% 67.64% -697.50% 501.00% -
  Horiz. % 23.84% -22.24% -327.29% 775.30% 2,395.95% -401.00% 100.00%
Tax Rate 1,029.63 % 60.80 % 32.62 % - % - % -43.57 % 54.15 % 63.30%
  YoY % 1,593.47% 86.39% 0.00% 0.00% 0.00% -180.46% -
  Horiz. % 1,901.44% 112.28% 60.24% 0.00% 0.00% -80.46% 100.00%
Total Cost 90,872 146,856 217,436 696,703 509,014 465,813 396,032 -21.74%
  YoY % -38.12% -32.46% -68.79% 36.87% 9.27% 17.62% -
  Horiz. % 22.95% 37.08% 54.90% 175.92% 128.53% 117.62% 100.00%
Net Worth 77,650 80,526 71,898 49,983 46,324 62,184 58,001 4.98%
  YoY % -3.57% 12.00% 43.84% 7.90% -25.50% 7.21% -
  Horiz. % 133.88% 138.84% 123.96% 86.18% 79.87% 107.21% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 77,650 80,526 71,898 49,983 46,324 62,184 58,001 4.98%
  YoY % -3.57% 12.00% 43.84% 7.90% -25.50% 7.21% -
  Horiz. % 133.88% 138.84% 123.96% 86.18% 79.87% 107.21% 100.00%
NOSH 287,594 287,594 287,594 217,320 178,172 101,942 101,756 18.89%
  YoY % 0.00% 0.00% 32.34% 21.97% 74.78% 0.18% -
  Horiz. % 282.63% 282.63% 282.63% 213.57% 175.10% 100.18% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.12 % 0.19 % 0.74 % -2.04 % -6.58 % 1.70 % 0.69 % -
  YoY % -689.47% -74.32% 136.27% 69.00% -487.06% 146.38% -
  Horiz. % -162.32% 27.54% 107.25% -295.65% -953.62% 246.38% 100.00%
ROE -0.46 % 0.42 % 6.86 % -23.36 % -77.89 % 9.71 % -2.60 % -25.05%
  YoY % -209.52% -93.88% 129.37% 70.01% -902.16% 473.46% -
  Horiz. % 17.69% -16.15% -263.85% 898.46% 2,995.77% -373.46% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.25 51.16 76.17 314.19 268.06 464.84 391.92 -34.37%
  YoY % -38.92% -32.83% -75.76% 17.21% -42.33% 18.61% -
  Horiz. % 7.97% 13.05% 19.44% 80.17% 68.40% 118.61% 100.00%
EPS -0.12 0.12 1.71 -5.37 -20.25 5.61 -1.48 -34.19%
  YoY % -200.00% -92.98% 131.84% 73.48% -460.96% 479.05% -
  Horiz. % 8.11% -8.11% -115.54% 362.84% 1,368.24% -379.05% 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 0.2700 0.2800 0.2500 0.2300 0.2600 0.6100 0.5700 -11.70%
  YoY % -3.57% 12.00% 8.70% -11.54% -57.38% 7.02% -
  Horiz. % 47.37% 49.12% 43.86% 40.35% 45.61% 107.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 23.53 38.53 57.36 178.79 125.06 124.08 104.43 -21.98%
  YoY % -38.93% -32.83% -67.92% 42.96% 0.79% 18.82% -
  Horiz. % 22.53% 36.90% 54.93% 171.21% 119.75% 118.82% 100.00%
EPS -0.09 0.09 1.29 -3.06 -9.45 1.58 -0.39 -21.66%
  YoY % -200.00% -93.02% 142.16% 67.62% -698.10% 505.13% -
  Horiz. % 23.08% -23.08% -330.77% 784.62% 2,423.08% -405.13% 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 0.2033 0.2109 0.1883 0.1309 0.1213 0.1628 0.1519 4.97%
  YoY % -3.60% 12.00% 43.85% 7.91% -25.49% 7.18% -
  Horiz. % 133.84% 138.84% 123.96% 86.18% 79.86% 107.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 -
P/RPS 0.18 0.25 0.18 0.08 0.10 0.07 0.08 14.46%
  YoY % -28.00% 38.89% 125.00% -20.00% 42.86% -12.50% -
  Horiz. % 225.00% 312.50% 225.00% 100.00% 125.00% 87.50% 100.00%
P/EPS -44.06 111.60 7.88 -4.47 -1.33 5.23 -21.28 12.88%
  YoY % -139.48% 1,316.24% 276.29% -236.09% -125.43% 124.58% -
  Horiz. % 207.05% -524.44% -37.03% 21.01% 6.25% -24.58% 100.00%
EY -2.27 0.90 12.70 -22.39 -75.01 19.11 -4.70 -11.41%
  YoY % -352.22% -92.91% 156.72% 70.15% -492.52% 506.60% -
  Horiz. % 48.30% -19.15% -270.21% 476.38% 1,595.96% -406.60% 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 0.20 0.46 0.54 1.04 1.04 0.51 0.55 -15.50%
  YoY % -56.52% -14.81% -48.08% 0.00% 103.92% -7.27% -
  Horiz. % 36.36% 83.64% 98.18% 189.09% 189.09% 92.73% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 -
Price 0.0950 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 -
P/RPS 0.30 0.23 0.16 0.07 0.09 0.05 0.08 24.62%
  YoY % 30.43% 43.75% 128.57% -22.22% 80.00% -37.50% -
  Horiz. % 375.00% 287.50% 200.00% 87.50% 112.50% 62.50% 100.00%
P/EPS -76.10 103.02 7.29 -4.28 -1.16 3.80 -21.62 23.31%
  YoY % -173.87% 1,313.17% 270.33% -268.97% -130.53% 117.58% -
  Horiz. % 351.99% -476.50% -33.72% 19.80% 5.37% -17.58% 100.00%
EY -1.31 0.97 13.71 -23.36 -86.18 26.33 -4.63 -18.96%
  YoY % -235.05% -92.92% 158.69% 72.89% -427.31% 668.68% -
  Horiz. % 28.29% -20.95% -296.11% 504.54% 1,861.34% -568.68% 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 0.35 0.43 0.50 1.00 0.90 0.37 0.56 -7.53%
  YoY % -18.60% -14.00% -50.00% 11.11% 143.24% -33.93% -
  Horiz. % 62.50% 76.79% 89.29% 178.57% 160.71% 66.07% 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.
 


TOP ARTICLES

1. 顶级手套业绩逊色 目标价砍至1.68令吉 星洲日報/投資致富‧企業故事
2. The Legend of the Chinese Mooncake - Koon Yew Yin Koon Yew Yin's Blog
3. Strategy - Assessing impact from Evergrande’s debt crisis AmInvest Research Reports
4. PublicInvest Research Headlines - 22 Sept 2021 PublicInvest Research
5. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
6. Mplus Market Pulse - 22 Sept 2021 M+ Online Research Articles
7. 接种加快 手套跌价 顶级手套具应对之策 星洲日報/投資致富‧企業故事
8. Evening Market Summary - 21 Sept 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

561  293  549  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.065-0.01 
 FINTEC 0.020.00 
 KNM 0.23-0.02 
 BINTAI 0.65+0.08 
 BINACOM 0.43+0.075 
 SERBADK 0.335-0.03 
 OPCOM 1.11+0.295 
 DNEX 0.77+0.005 
 TFP 0.16-0.025 
 K1-WC 0.03+0.005 
PARTNERS & BROKERS