Highlights

[BINTAI] YoY Quarter Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -137.66%    YoY -     22.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 19,754 124,732 156,552 86,865 66,458 104,507 47,274 -13.53%
  YoY % -84.16% -20.33% 80.22% 30.71% -36.41% 121.07% -
  Horiz. % 41.79% 263.85% 331.16% 183.75% 140.58% 221.07% 100.00%
PBT 744 -6,691 335 -3,428 -5,672 -3,253 348 13.49%
  YoY % 111.12% -2,097.31% 109.77% 39.56% -74.36% -1,034.77% -
  Horiz. % 213.79% -1,922.70% 96.26% -985.06% -1,629.89% -934.77% 100.00%
Tax -630 -299 -50 -5 0 -274 -158 25.91%
  YoY % -110.70% -498.00% -900.00% 0.00% 0.00% -73.42% -
  Horiz. % 398.73% 189.24% 31.65% 3.16% -0.00% 173.42% 100.00%
NP 114 -6,990 285 -3,433 -5,672 -3,527 190 -8.16%
  YoY % 101.63% -2,552.63% 108.30% 39.47% -60.82% -1,956.32% -
  Horiz. % 60.00% -3,678.95% 150.00% -1,806.84% -2,985.26% -1,856.32% 100.00%
NP to SH 164 -5,709 95 -3,685 -4,762 -3,960 -130 -
  YoY % 102.87% -6,109.47% 102.58% 22.62% -20.25% -2,946.15% -
  Horiz. % -126.15% 4,391.54% -73.08% 2,834.62% 3,663.08% 3,046.15% 100.00%
Tax Rate 84.68 % - % 14.93 % - % - % - % 45.40 % 10.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 186.52% 0.00% 32.89% 0.00% 0.00% 0.00% 100.00%
Total Cost 19,640 131,722 156,267 90,298 72,130 108,034 47,084 -13.55%
  YoY % -85.09% -15.71% 73.06% 25.19% -33.23% 129.45% -
  Horiz. % 41.71% 279.76% 331.89% 191.78% 153.19% 229.45% 100.00%
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
NOSH 287,594 287,594 189,999 132,078 101,970 101,799 100,000 19.24%
  YoY % 0.00% 51.37% 43.85% 29.53% 0.17% 1.80% -
  Horiz. % 287.59% 287.59% 190.00% 132.08% 101.97% 101.80% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.58 % -5.60 % 0.18 % -3.95 % -8.53 % -3.37 % 0.40 % 6.39%
  YoY % 110.36% -3,211.11% 104.56% 53.69% -153.12% -942.50% -
  Horiz. % 145.00% -1,400.00% 45.00% -987.50% -2,132.50% -842.50% 100.00%
ROE 0.23 % -7.63 % 0.18 % -4.23 % -8.98 % -6.82 % -0.22 % -
  YoY % 103.01% -4,338.89% 104.26% 52.90% -31.67% -3,000.00% -
  Horiz. % -104.55% 3,468.18% -81.82% 1,922.73% 4,081.82% 3,100.00% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.87 43.37 82.40 65.77 65.17 102.66 47.27 -27.48%
  YoY % -84.16% -47.37% 25.29% 0.92% -36.52% 117.18% -
  Horiz. % 14.53% 91.75% 174.32% 139.14% 137.87% 217.18% 100.00%
EPS 0.06 -1.98 0.05 -2.79 -4.67 -3.89 -0.13 -
  YoY % 103.03% -4,060.00% 101.79% 40.26% -20.05% -2,892.31% -
  Horiz. % -46.15% 1,523.08% -38.46% 2,146.15% 3,592.31% 2,992.31% 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 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 -13.50%
  YoY % -3.85% -7.14% -57.58% 26.92% -8.77% -4.55% -
  Horiz. % 41.86% 43.54% 46.89% 110.52% 87.07% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.82 43.07 54.06 30.00 22.95 36.09 16.32 -13.53%
  YoY % -84.17% -20.33% 80.20% 30.72% -36.41% 121.14% -
  Horiz. % 41.79% 263.91% 331.25% 183.82% 140.63% 221.14% 100.00%
EPS 0.06 -1.97 0.03 -1.27 -1.64 -1.37 -0.04 -
  YoY % 103.05% -6,666.67% 102.36% 22.56% -19.71% -3,325.00% -
  Horiz. % -150.00% 4,925.00% -75.00% 3,175.00% 4,100.00% 3,425.00% 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 0.2483 0.2582 0.1837 0.3010 0.1831 0.2004 0.2062 3.14%
  YoY % -3.83% 40.56% -38.97% 64.39% -8.63% -2.81% -
  Horiz. % 120.42% 125.22% 89.09% 145.97% 88.80% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 -
P/RPS 1.82 0.47 0.24 0.44 0.65 0.34 1.23 6.75%
  YoY % 287.23% 95.83% -45.45% -32.31% 91.18% -72.36% -
  Horiz. % 147.97% 38.21% 19.51% 35.77% 52.85% 27.64% 100.00%
P/EPS 219.20 -10.33 400.00 -10.39 -9.10 -8.87 -446.15 -
  YoY % 2,221.97% -102.58% 3,949.86% -14.18% -2.59% 98.01% -
  Horiz. % -49.13% 2.32% -89.66% 2.33% 2.04% 1.99% 100.00%
EY 0.46 -9.68 0.25 -9.62 -10.99 -11.28 -0.22 -
  YoY % 104.75% -3,972.00% 102.60% 12.47% 2.57% -5,027.27% -
  Horiz. % -209.09% 4,400.00% -113.64% 4,372.73% 4,995.45% 5,127.27% 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 0.79 0.71 0.44 0.82 0.61 0.97 -10.45%
  YoY % -36.71% 11.27% 61.36% -46.34% 34.43% -37.11% -
  Horiz. % 51.55% 81.44% 73.20% 45.36% 84.54% 62.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 -
P/RPS 2.47 0.45 0.24 0.38 0.59 0.29 0.87 18.99%
  YoY % 448.89% 87.50% -36.84% -35.59% 103.45% -66.67% -
  Horiz. % 283.91% 51.72% 27.59% 43.68% 67.82% 33.33% 100.00%
P/EPS 298.12 -9.82 400.00 -8.96 -8.24 -7.71 -315.38 -
  YoY % 3,135.85% -102.45% 4,564.29% -8.74% -6.87% 97.56% -
  Horiz. % -94.53% 3.11% -126.83% 2.84% 2.61% 2.44% 100.00%
EY 0.34 -10.18 0.25 -11.16 -12.13 -12.97 -0.32 -
  YoY % 103.34% -4,172.00% 102.24% 8.00% 6.48% -3,953.13% -
  Horiz. % -106.25% 3,181.25% -78.12% 3,487.50% 3,790.62% 4,053.12% 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 0.68 0.75 0.71 0.38 0.74 0.53 0.69 -0.24%
  YoY % -9.33% 5.63% 86.84% -48.65% 39.62% -23.19% -
  Horiz. % 98.55% 108.70% 102.90% 55.07% 107.25% 76.81% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers