Highlights

[BINTAI] YoY Quarter Result on 2013-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     -67.07%    YoY -     147.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 170,620 121,413 136,859 82,235 84,601 41,004 105,276 8.37%
  YoY % 40.53% -11.29% 66.42% -2.80% 106.32% -61.05% -
  Horiz. % 162.07% 115.33% 130.00% 78.11% 80.36% 38.95% 100.00%
PBT -304 -6,500 4,447 2,093 1,005 743 15,989 -
  YoY % 95.32% -246.17% 112.47% 108.26% 35.26% -95.35% -
  Horiz. % -1.90% -40.65% 27.81% 13.09% 6.29% 4.65% 100.00%
Tax 18 51 2,391 -229 -1,972 -576 -2,287 -
  YoY % -64.71% -97.87% 1,144.10% 88.39% -242.36% 74.81% -
  Horiz. % -0.79% -2.23% -104.55% 10.01% 86.23% 25.19% 100.00%
NP -286 -6,449 6,838 1,864 -967 167 13,702 -
  YoY % 95.57% -194.31% 266.85% 292.76% -679.04% -98.78% -
  Horiz. % -2.09% -47.07% 49.91% 13.60% -7.06% 1.22% 100.00%
NP to SH -1,052 -8,131 6,087 1,037 -2,171 -702 10,100 -
  YoY % 87.06% -233.58% 486.98% 147.77% -209.26% -106.95% -
  Horiz. % -10.42% -80.50% 60.27% 10.27% -21.50% -6.95% 100.00%
Tax Rate - % - % -53.77 % 10.94 % 196.22 % 77.52 % 14.30 % -
  YoY % 0.00% 0.00% -591.50% -94.42% 153.12% 442.10% -
  Horiz. % 0.00% 0.00% -376.01% 76.50% 1,372.17% 542.10% 100.00%
Total Cost 170,906 127,862 130,021 80,371 85,568 40,837 91,574 10.95%
  YoY % 33.66% -1.66% 61.78% -6.07% 109.54% -55.41% -
  Horiz. % 186.63% 139.63% 141.98% 87.77% 93.44% 44.59% 100.00%
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.58%
  YoY % -39.04% 79.11% -8.21% -0.25% -19.03% 5.61% -
  Horiz. % 85.48% 140.23% 78.29% 85.30% 85.51% 105.61% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.58%
  YoY % -39.04% 79.11% -8.21% -0.25% -19.03% 5.61% -
  Horiz. % 85.48% 140.23% 78.29% 85.30% 85.51% 105.61% 100.00%
NOSH 214,693 186,064 101,959 101,666 101,924 101,739 101,917 13.21%
  YoY % 15.39% 82.49% 0.29% -0.25% 0.18% -0.17% -
  Horiz. % 210.66% 182.56% 100.04% 99.75% 100.01% 99.83% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.17 % -5.31 % 5.00 % 2.27 % -1.14 % 0.41 % 13.02 % -
  YoY % 96.80% -206.20% 120.26% 299.12% -378.05% -96.85% -
  Horiz. % -1.31% -40.78% 38.40% 17.43% -8.76% 3.15% 100.00%
ROE -1.75 % -8.25 % 11.06 % 1.73 % -3.61 % -0.95 % 14.36 % -
  YoY % 78.79% -174.59% 539.31% 147.92% -280.00% -106.62% -
  Horiz. % -12.19% -57.45% 77.02% 12.05% -25.14% -6.62% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.47 65.25 134.23 80.89 83.00 40.30 103.30 -4.27%
  YoY % 21.79% -51.39% 65.94% -2.54% 105.96% -60.99% -
  Horiz. % 76.93% 63.17% 129.94% 78.31% 80.35% 39.01% 100.00%
EPS -0.49 -4.37 5.97 1.02 -2.13 -0.69 9.91 -
  YoY % 88.79% -173.20% 485.29% 147.89% -208.70% -106.96% -
  Horiz. % -4.94% -44.10% 60.24% 10.29% -21.49% -6.96% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 0.6900 -13.94%
  YoY % -47.17% -1.85% -8.47% 0.00% -19.18% 5.80% -
  Horiz. % 40.58% 76.81% 78.26% 85.51% 85.51% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.92 41.93 47.26 28.40 29.21 14.16 36.35 8.37%
  YoY % 40.52% -11.28% 66.41% -2.77% 106.29% -61.05% -
  Horiz. % 162.09% 115.35% 130.01% 78.13% 80.36% 38.95% 100.00%
EPS -0.36 -2.81 2.10 0.36 -0.75 -0.24 3.49 -
  YoY % 87.19% -233.81% 483.33% 148.00% -212.50% -106.88% -
  Horiz. % -10.32% -80.52% 60.17% 10.32% -21.49% -6.88% 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 0.2076 0.3405 0.1901 0.2071 0.2077 0.2565 0.2428 -2.57%
  YoY % -39.03% 79.12% -8.21% -0.29% -19.03% 5.64% -
  Horiz. % 85.50% 140.24% 78.29% 85.30% 85.54% 105.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 0.3100 -
P/RPS 0.28 0.49 0.20 0.38 0.37 0.89 0.30 -1.14%
  YoY % -42.86% 145.00% -47.37% 2.70% -58.43% 196.67% -
  Horiz. % 93.33% 163.33% 66.67% 126.67% 123.33% 296.67% 100.00%
P/EPS -44.90 -7.32 4.52 29.90 -14.55 -52.17 3.13 -
  YoY % -513.39% -261.95% -84.88% 305.50% 72.11% -1,766.77% -
  Horiz. % -1,434.50% -233.87% 144.41% 955.27% -464.86% -1,666.77% 100.00%
EY -2.23 -13.66 22.11 3.34 -6.87 -1.92 31.97 -
  YoY % 83.67% -161.78% 561.98% 148.62% -257.81% -106.01% -
  Horiz. % -6.98% -42.73% 69.16% 10.45% -21.49% -6.01% 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 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
  YoY % 31.67% 20.00% -3.85% -1.89% 8.16% 8.89% -
  Horiz. % 175.56% 133.33% 111.11% 115.56% 117.78% 108.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 0.3100 -
P/RPS 0.28 0.48 0.22 0.43 0.39 0.89 0.30 -1.14%
  YoY % -41.67% 118.18% -48.84% 10.26% -56.18% 196.67% -
  Horiz. % 93.33% 160.00% 73.33% 143.33% 130.00% 296.67% 100.00%
P/EPS -45.92 -7.21 4.86 33.82 -15.02 -52.17 3.13 -
  YoY % -536.89% -248.35% -85.63% 325.17% 71.21% -1,766.77% -
  Horiz. % -1,467.09% -230.35% 155.27% 1,080.51% -479.87% -1,666.77% 100.00%
EY -2.18 -13.87 20.59 2.96 -6.66 -1.92 31.97 -
  YoY % 84.28% -167.36% 595.61% 144.44% -246.88% -106.01% -
  Horiz. % -6.82% -43.38% 64.40% 9.26% -20.83% -6.01% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%
  YoY % 35.59% 9.26% -6.90% 7.41% 10.20% 8.89% -
  Horiz. % 177.78% 131.11% 120.00% 128.89% 120.00% 108.89% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

245  300  483  1180 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.07+0.015 
 VC 0.085+0.015 
 HIBISCS 0.52+0.015 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.15+0.015 
 ARMADA 0.18+0.005 
 HSI-H8M 0.335-0.075 
 HSI-C9J 0.205+0.02 
 EKOVEST 0.475+0.015 
 SAPNRG 0.11+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers