Highlights

[BINTAI] YoY Quarter Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     219.96%    YoY -     486.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 21,585 170,620 121,413 136,859 82,235 84,601 41,004 -10.13%
  YoY % -87.35% 40.53% -11.29% 66.42% -2.80% 106.32% -
  Horiz. % 52.64% 416.11% 296.10% 333.77% 200.55% 206.32% 100.00%
PBT -2,691 -304 -6,500 4,447 2,093 1,005 743 -
  YoY % -785.20% 95.32% -246.17% 112.47% 108.26% 35.26% -
  Horiz. % -362.18% -40.92% -874.83% 598.52% 281.70% 135.26% 100.00%
Tax 439 18 51 2,391 -229 -1,972 -576 -
  YoY % 2,338.89% -64.71% -97.87% 1,144.10% 88.39% -242.36% -
  Horiz. % -76.22% -3.12% -8.85% -415.10% 39.76% 342.36% 100.00%
NP -2,252 -286 -6,449 6,838 1,864 -967 167 -
  YoY % -687.41% 95.57% -194.31% 266.85% 292.76% -679.04% -
  Horiz. % -1,348.50% -171.26% -3,861.68% 4,094.61% 1,116.17% -579.04% 100.00%
NP to SH -2,251 -1,052 -8,131 6,087 1,037 -2,171 -702 21.41%
  YoY % -113.97% 87.06% -233.58% 486.98% 147.77% -209.26% -
  Horiz. % 320.66% 149.86% 1,158.26% -867.09% -147.72% 309.26% 100.00%
Tax Rate - % - % - % -53.77 % 10.94 % 196.22 % 77.52 % -
  YoY % 0.00% 0.00% 0.00% -591.50% -94.42% 153.12% -
  Horiz. % 0.00% 0.00% 0.00% -69.36% 14.11% 253.12% 100.00%
Total Cost 23,837 170,906 127,862 130,021 80,371 85,568 40,837 -8.57%
  YoY % -86.05% 33.66% -1.66% 61.78% -6.07% 109.54% -
  Horiz. % 58.37% 418.51% 313.10% 318.39% 196.81% 209.54% 100.00%
Net Worth 92,030 60,114 98,613 55,058 59,983 60,135 74,269 3.63%
  YoY % 53.09% -39.04% 79.11% -8.21% -0.25% -19.03% -
  Horiz. % 123.91% 80.94% 132.78% 74.13% 80.76% 80.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,030 60,114 98,613 55,058 59,983 60,135 74,269 3.63%
  YoY % 53.09% -39.04% 79.11% -8.21% -0.25% -19.03% -
  Horiz. % 123.91% 80.94% 132.78% 74.13% 80.76% 80.97% 100.00%
NOSH 287,594 214,693 186,064 101,959 101,666 101,924 101,739 18.89%
  YoY % 33.96% 15.39% 82.49% 0.29% -0.25% 0.18% -
  Horiz. % 282.68% 211.02% 182.88% 100.22% 99.93% 100.18% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -10.43 % -0.17 % -5.31 % 5.00 % 2.27 % -1.14 % 0.41 % -
  YoY % -6,035.29% 96.80% -206.20% 120.26% 299.12% -378.05% -
  Horiz. % -2,543.90% -41.46% -1,295.12% 1,219.51% 553.66% -278.05% 100.00%
ROE -2.45 % -1.75 % -8.25 % 11.06 % 1.73 % -3.61 % -0.95 % 17.09%
  YoY % -40.00% 78.79% -174.59% 539.31% 147.92% -280.00% -
  Horiz. % 257.89% 184.21% 868.42% -1,164.21% -182.11% 380.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.51 79.47 65.25 134.23 80.89 83.00 40.30 -24.40%
  YoY % -90.55% 21.79% -51.39% 65.94% -2.54% 105.96% -
  Horiz. % 18.64% 197.20% 161.91% 333.08% 200.72% 205.96% 100.00%
EPS -0.78 -0.49 -4.37 5.97 1.02 -2.13 -0.69 2.06%
  YoY % -59.18% 88.79% -173.20% 485.29% 147.89% -208.70% -
  Horiz. % 113.04% 71.01% 633.33% -865.22% -147.83% 308.70% 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 0.3200 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 -12.83%
  YoY % 14.29% -47.17% -1.85% -8.47% 0.00% -19.18% -
  Horiz. % 43.84% 38.36% 72.60% 73.97% 80.82% 80.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.45 58.92 41.93 47.26 28.40 29.21 14.16 -10.14%
  YoY % -87.36% 40.52% -11.28% 66.41% -2.77% 106.29% -
  Horiz. % 52.61% 416.10% 296.12% 333.76% 200.56% 206.29% 100.00%
EPS -0.78 -0.36 -2.81 2.10 0.36 -0.75 -0.24 21.68%
  YoY % -116.67% 87.19% -233.81% 483.33% 148.00% -212.50% -
  Horiz. % 325.00% 150.00% 1,170.83% -875.00% -150.00% 312.50% 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 0.3178 0.2076 0.3405 0.1901 0.2071 0.2077 0.2565 3.63%
  YoY % 53.08% -39.03% 79.12% -8.21% -0.29% -19.03% -
  Horiz. % 123.90% 80.94% 132.75% 74.11% 80.74% 80.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 -
P/RPS 2.33 0.28 0.49 0.20 0.38 0.37 0.89 17.38%
  YoY % 732.14% -42.86% 145.00% -47.37% 2.70% -58.43% -
  Horiz. % 261.80% 31.46% 55.06% 22.47% 42.70% 41.57% 100.00%
P/EPS -22.36 -44.90 -7.32 4.52 29.90 -14.55 -52.17 -13.16%
  YoY % 50.20% -513.39% -261.95% -84.88% 305.50% 72.11% -
  Horiz. % 42.86% 86.06% 14.03% -8.66% -57.31% 27.89% 100.00%
EY -4.47 -2.23 -13.66 22.11 3.34 -6.87 -1.92 15.11%
  YoY % -100.45% 83.67% -161.78% 561.98% 148.62% -257.81% -
  Horiz. % 232.81% 116.15% 711.46% -1,151.56% -173.96% 357.81% 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 0.55 0.79 0.60 0.50 0.52 0.53 0.49 1.94%
  YoY % -30.38% 31.67% 20.00% -3.85% -1.89% 8.16% -
  Horiz. % 112.24% 161.22% 122.45% 102.04% 106.12% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 -
P/RPS 2.13 0.28 0.48 0.22 0.43 0.39 0.89 15.64%
  YoY % 660.71% -41.67% 118.18% -48.84% 10.26% -56.18% -
  Horiz. % 239.33% 31.46% 53.93% 24.72% 48.31% 43.82% 100.00%
P/EPS -20.44 -45.92 -7.21 4.86 33.82 -15.02 -52.17 -14.45%
  YoY % 55.49% -536.89% -248.35% -85.63% 325.17% 71.21% -
  Horiz. % 39.18% 88.02% 13.82% -9.32% -64.83% 28.79% 100.00%
EY -4.89 -2.18 -13.87 20.59 2.96 -6.66 -1.92 16.84%
  YoY % -124.31% 84.28% -167.36% 595.61% 144.44% -246.88% -
  Horiz. % 254.69% 113.54% 722.40% -1,072.40% -154.17% 346.88% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.34%
  YoY % -37.50% 35.59% 9.26% -6.90% 7.41% 10.20% -
  Horiz. % 102.04% 163.27% 120.41% 110.20% 118.37% 110.20% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers