Highlights

[BINTAI] YoY Quarter Result on 2014-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -267.02%    YoY -     -234.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 186,193 152,450 158,885 80,213 149,918 175,189 117,114 8.03%
  YoY % 22.13% -4.05% 98.08% -46.50% -14.42% 49.59% -
  Horiz. % 158.98% 130.17% 135.67% 68.49% 128.01% 149.59% 100.00%
PBT -13,555 -1,385 13,021 2,954 4,295 -7,671 6,547 -
  YoY % -878.70% -110.64% 340.79% -31.22% 155.99% -217.17% -
  Horiz. % -207.04% -21.15% 198.88% 45.12% 65.60% -117.17% 100.00%
Tax -393 -6,148 53 -2,174 -1,019 -3,238 -2,718 -27.53%
  YoY % 93.61% -11,700.00% 102.44% -113.35% 68.53% -19.13% -
  Horiz. % 14.46% 226.20% -1.95% 79.99% 37.49% 119.13% 100.00%
NP -13,948 -7,533 13,074 780 3,276 -10,909 3,829 -
  YoY % -85.16% -157.62% 1,576.15% -76.19% 130.03% -384.90% -
  Horiz. % -364.27% -196.74% 341.45% 20.37% 85.56% -284.90% 100.00%
NP to SH -10,779 -10,065 9,784 -1,732 1,285 -17,084 -23 178.44%
  YoY % -7.09% -202.87% 664.90% -234.79% 107.52% -74,178.26% -
  Horiz. % 46,865.21% 43,760.87% -42,539.13% 7,530.43% -5,586.96% 74,278.26% 100.00%
Tax Rate - % - % -0.41 % 73.60 % 23.73 % - % 41.52 % -
  YoY % 0.00% 0.00% -100.56% 210.16% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -0.99% 177.26% 57.15% 0.00% 100.00%
Total Cost 200,141 159,983 145,811 79,433 146,642 186,098 113,285 9.94%
  YoY % 25.10% 9.72% 83.56% -45.83% -21.20% 64.27% -
  Horiz. % 176.67% 141.22% 128.71% 70.12% 129.45% 164.27% 100.00%
Net Worth 49,983 46,316 66,245 58,072 62,210 61,147 73,599 -6.24%
  YoY % 7.92% -30.08% 14.07% -6.65% 1.74% -16.92% -
  Horiz. % 67.91% 62.93% 90.01% 78.90% 84.52% 83.08% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 49,983 46,316 66,245 58,072 62,210 61,147 73,599 -6.24%
  YoY % 7.92% -30.08% 14.07% -6.65% 1.74% -16.92% -
  Horiz. % 67.91% 62.93% 90.01% 78.90% 84.52% 83.08% 100.00%
NOSH 217,320 178,141 101,916 101,882 101,984 101,912 115,000 11.18%
  YoY % 21.99% 74.79% 0.03% -0.10% 0.07% -11.38% -
  Horiz. % 188.97% 154.91% 88.62% 88.59% 88.68% 88.62% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -7.49 % -4.94 % 8.23 % 0.97 % 2.19 % -6.23 % 3.27 % -
  YoY % -51.62% -160.02% 748.45% -55.71% 135.15% -290.52% -
  Horiz. % -229.05% -151.07% 251.68% 29.66% 66.97% -190.52% 100.00%
ROE -21.57 % -21.73 % 14.77 % -2.98 % 2.07 % -27.94 % -0.03 % 199.01%
  YoY % 0.74% -247.12% 595.64% -243.96% 107.41% -93,033.34% -
  Horiz. % 71,900.00% 72,433.33% -49,233.34% 9,933.33% -6,900.00% 93,133.34% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 85.68 85.58 155.90 78.73 147.00 171.90 101.84 -2.84%
  YoY % 0.12% -45.11% 98.02% -46.44% -14.49% 68.79% -
  Horiz. % 84.13% 84.03% 153.08% 77.31% 144.34% 168.79% 100.00%
EPS -4.96 -5.65 9.60 -1.70 1.26 -16.77 -0.02 150.44%
  YoY % 12.21% -158.85% 664.71% -234.92% 107.51% -83,750.00% -
  Horiz. % 24,800.00% 28,250.00% -48,000.00% 8,500.00% -6,300.00% 83,850.01% 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 0.2300 0.2600 0.6500 0.5700 0.6100 0.6000 0.6400 -15.67%
  YoY % -11.54% -60.00% 14.04% -6.56% 1.67% -6.25% -
  Horiz. % 35.94% 40.62% 101.56% 89.06% 95.31% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 64.30 52.64 54.87 27.70 51.77 60.50 40.44 8.03%
  YoY % 22.15% -4.06% 98.09% -46.49% -14.43% 49.60% -
  Horiz. % 159.00% 130.17% 135.68% 68.50% 128.02% 149.60% 100.00%
EPS -3.72 -3.48 3.38 -0.60 0.44 -5.90 -0.01 167.94%
  YoY % -6.90% -202.96% 663.33% -236.36% 107.46% -58,900.00% -
  Horiz. % 37,200.00% 34,800.00% -33,800.00% 6,000.00% -4,400.00% 59,000.00% 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 0.1726 0.1599 0.2288 0.2005 0.2148 0.2112 0.2542 -6.24%
  YoY % 7.94% -30.11% 14.11% -6.66% 1.70% -16.92% -
  Horiz. % 67.90% 62.90% 90.01% 78.87% 84.50% 83.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 0.3400 -
P/RPS 0.28 0.32 0.20 0.40 0.20 0.22 0.33 -2.70%
  YoY % -12.50% 60.00% -50.00% 100.00% -9.09% -33.33% -
  Horiz. % 84.85% 96.97% 60.61% 121.21% 60.61% 66.67% 100.00%
P/EPS -4.84 -4.78 3.23 -18.53 23.41 -2.21 -1,700.00 -62.32%
  YoY % -1.26% -247.99% 117.43% -179.15% 1,159.28% 99.87% -
  Horiz. % 0.28% 0.28% -0.19% 1.09% -1.38% 0.13% 100.00%
EY -20.67 -20.93 30.97 -5.40 4.27 -45.31 -0.06 164.53%
  YoY % 1.24% -167.58% 673.52% -226.46% 109.42% -75,416.67% -
  Horiz. % 34,450.00% 34,883.34% -51,616.67% 9,000.00% -7,116.67% 75,516.67% 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 1.04 1.04 0.48 0.55 0.48 0.62 0.53 11.88%
  YoY % 0.00% 116.67% -12.73% 14.58% -22.58% 16.98% -
  Horiz. % 196.23% 196.23% 90.57% 103.77% 90.57% 116.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 -
Price 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 0.3800 -
P/RPS 0.27 0.27 0.14 0.41 0.25 0.20 0.37 -5.11%
  YoY % 0.00% 92.86% -65.85% 64.00% 25.00% -45.95% -
  Horiz. % 72.97% 72.97% 37.84% 110.81% 67.57% 54.05% 100.00%
P/EPS -4.64 -4.16 2.34 -18.82 29.37 -2.03 -1,900.00 -63.27%
  YoY % -11.54% -277.78% 112.43% -164.08% 1,546.80% 99.89% -
  Horiz. % 0.24% 0.22% -0.12% 0.99% -1.55% 0.11% 100.00%
EY -21.57 -24.04 42.67 -5.31 3.41 -49.30 -0.05 174.63%
  YoY % 10.27% -156.34% 903.58% -255.72% 106.92% -98,500.00% -
  Horiz. % 43,140.00% 48,080.00% -85,340.00% 10,620.00% -6,820.00% 98,600.00% 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 1.00 0.90 0.35 0.56 0.61 0.57 0.59 9.18%
  YoY % 11.11% 157.14% -37.50% -8.20% 7.02% -3.39% -
  Horiz. % 169.49% 152.54% 59.32% 94.92% 103.39% 96.61% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers