Highlights

[BINTAI] YoY Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     19.51%    YoY -     -97.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,388 41,154 63,934 169,424 116,876 111,664 116,953 -27.92%
  YoY % -60.18% -35.63% -62.26% 44.96% 4.67% -4.52% -
  Horiz. % 14.01% 35.19% 54.67% 144.87% 99.93% 95.48% 100.00%
PBT -3,448 346 7,009 85 -13,171 -6,191 4,247 -
  YoY % -1,096.53% -95.06% 8,145.88% 100.65% -112.74% -245.77% -
  Horiz. % -81.19% 8.15% 165.03% 2.00% -310.12% -145.77% 100.00%
Tax 0 -204 -1,754 -50 -821 0 -7,900 -
  YoY % 0.00% 88.37% -3,408.00% 93.91% 0.00% 0.00% -
  Horiz. % -0.00% 2.58% 22.20% 0.63% 10.39% -0.00% 100.00%
NP -3,448 142 5,255 35 -13,992 -6,191 -3,653 -0.96%
  YoY % -2,528.17% -97.30% 14,914.29% 100.25% -126.01% -69.48% -
  Horiz. % 94.39% -3.89% -143.85% -0.96% 383.03% 169.48% 100.00%
NP to SH -3,362 196 7,282 60 -14,199 -5,074 3,149 -
  YoY % -1,815.31% -97.31% 12,036.67% 100.42% -179.84% -261.13% -
  Horiz. % -106.76% 6.22% 231.25% 1.91% -450.91% -161.13% 100.00%
Tax Rate - % 58.96 % 25.02 % 58.82 % - % - % 186.01 % -
  YoY % 0.00% 135.65% -57.46% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.70% 13.45% 31.62% 0.00% 0.00% 100.00%
Total Cost 19,836 41,012 58,679 169,389 130,868 117,855 120,606 -25.97%
  YoY % -51.63% -30.11% -65.36% 29.44% 11.04% -2.28% -
  Horiz. % 16.45% 34.00% 48.65% 140.45% 108.51% 97.72% 100.00%
Net Worth 86,278 71,898 94,906 59,526 101,914 47,887 63,183 5.33%
  YoY % 20.00% -24.24% 59.44% -41.59% 112.82% -24.21% -
  Horiz. % 136.55% 113.79% 150.21% 94.21% 161.30% 75.79% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 86,278 71,898 94,906 59,526 101,914 47,887 63,183 5.33%
  YoY % 20.00% -24.24% 59.44% -41.59% 112.82% -24.21% -
  Horiz. % 136.55% 113.79% 150.21% 94.21% 161.30% 75.79% 100.00%
NOSH 287,594 287,594 287,594 212,594 172,737 101,887 101,909 18.87%
  YoY % 0.00% 0.00% 35.28% 23.07% 69.54% -0.02% -
  Horiz. % 282.21% 282.21% 282.21% 208.61% 169.50% 99.98% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -21.04 % 0.35 % 8.22 % 0.02 % -11.97 % -5.54 % -3.12 % 37.43%
  YoY % -6,111.43% -95.74% 41,000.00% 100.17% -116.06% -77.56% -
  Horiz. % 674.36% -11.22% -263.46% -0.64% 383.65% 177.56% 100.00%
ROE -3.90 % 0.27 % 7.67 % 0.10 % -13.93 % -10.60 % 4.98 % -
  YoY % -1,544.44% -96.48% 7,570.00% 100.72% -31.42% -312.85% -
  Horiz. % -78.31% 5.42% 154.02% 2.01% -279.72% -212.85% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.70 14.31 22.23 79.69 67.66 109.60 114.76 -39.36%
  YoY % -60.17% -35.63% -72.10% 17.78% -38.27% -4.50% -
  Horiz. % 4.97% 12.47% 19.37% 69.44% 58.96% 95.50% 100.00%
EPS -1.17 0.07 2.53 0.03 -8.22 -4.98 3.09 -
  YoY % -1,771.43% -97.23% 8,333.33% 100.36% -65.06% -261.17% -
  Horiz. % -37.86% 2.27% 81.88% 0.97% -266.02% -161.17% 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 0.3000 0.2500 0.3300 0.2800 0.5900 0.4700 0.6200 -11.39%
  YoY % 20.00% -24.24% 17.86% -52.54% 25.53% -24.19% -
  Horiz. % 48.39% 40.32% 53.23% 45.16% 95.16% 75.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.15 12.93 20.09 53.23 36.72 35.08 36.74 -27.92%
  YoY % -60.17% -35.64% -62.26% 44.96% 4.68% -4.52% -
  Horiz. % 14.02% 35.19% 54.68% 144.88% 99.95% 95.48% 100.00%
EPS -1.06 0.06 2.29 0.02 -4.46 -1.59 0.99 -
  YoY % -1,866.67% -97.38% 11,350.00% 100.45% -180.50% -260.61% -
  Horiz. % -107.07% 6.06% 231.31% 2.02% -450.51% -160.61% 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 0.2711 0.2259 0.2982 0.1870 0.3202 0.1505 0.1985 5.33%
  YoY % 20.01% -24.25% 59.47% -41.60% 112.76% -24.18% -
  Horiz. % 136.57% 113.80% 150.23% 94.21% 161.31% 75.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 -
P/RPS 2.11 1.12 0.74 0.24 0.38 0.33 0.27 40.85%
  YoY % 88.39% 51.35% 208.33% -36.84% 15.15% 22.22% -
  Horiz. % 781.48% 414.81% 274.07% 88.89% 140.74% 122.22% 100.00%
P/EPS -10.27 234.77 6.52 690.93 -3.10 -7.23 10.19 -
  YoY % -104.37% 3,500.77% -99.06% 22,388.06% 57.12% -170.95% -
  Horiz. % -100.79% 2,303.93% 63.98% 6,780.47% -30.42% -70.95% 100.00%
EY -9.74 0.43 15.35 0.14 -32.24 -13.83 9.81 -
  YoY % -2,365.12% -97.20% 10,864.29% 100.43% -133.12% -240.98% -
  Horiz. % -99.29% 4.38% 156.47% 1.43% -328.64% -140.98% 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 0.40 0.64 0.50 0.70 0.43 0.77 0.51 -3.97%
  YoY % -37.50% 28.00% -28.57% 62.79% -44.16% 50.98% -
  Horiz. % 78.43% 125.49% 98.04% 137.25% 84.31% 150.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.1150 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 -
P/RPS 2.02 0.94 0.79 0.23 0.47 0.31 0.27 39.83%
  YoY % 114.89% 18.99% 243.48% -51.06% 51.61% 14.81% -
  Horiz. % 748.15% 348.15% 292.59% 85.19% 174.07% 114.81% 100.00%
P/EPS -9.84 198.09 6.91 637.78 -3.89 -6.93 10.19 -
  YoY % -104.97% 2,766.71% -98.92% 16,495.37% 43.87% -168.01% -
  Horiz. % -96.57% 1,943.96% 67.81% 6,258.88% -38.17% -68.01% 100.00%
EY -10.17 0.50 14.47 0.16 -25.69 -14.43 9.81 -
  YoY % -2,134.00% -96.54% 8,943.75% 100.62% -78.03% -247.09% -
  Horiz. % -103.67% 5.10% 147.50% 1.63% -261.88% -147.09% 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 0.38 0.54 0.53 0.64 0.54 0.73 0.51 -4.78%
  YoY % -29.63% 1.89% -17.19% 18.52% -26.03% 43.14% -
  Horiz. % 74.51% 105.88% 103.92% 125.49% 105.88% 143.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS