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 - 381,891
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.76 39.92 41.60 21.00 39.26 45.87 30.67 8.03%
  YoY % 22.14% -4.04% 98.10% -46.51% -14.41% 49.56% -
  Horiz. % 158.98% 130.16% 135.64% 68.47% 128.01% 149.56% 100.00%
EPS -2.82 -2.64 2.56 -0.45 0.34 -4.47 -0.01 155.86%
  YoY % -6.82% -203.12% 668.89% -232.35% 107.61% -44,600.00% -
  Horiz. % 28,200.00% 26,400.00% -25,600.00% 4,500.00% -3,400.00% 44,700.00% 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 0.1309 0.1213 0.1735 0.1521 0.1629 0.1601 0.1927 -6.24%
  YoY % 7.91% -30.09% 14.07% -6.63% 1.75% -16.92% -
  Horiz. % 67.93% 62.95% 90.04% 78.93% 84.54% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

575  241  582  1116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 TANCO-WB 0.07+0.02 
 GOCEAN 0.0450.00 
 PERMAJU 0.1450.00 
 MTOUCHE 0.29+0.01 
 TANCO 0.145+0.01 
 TAWIN-OR 0.065-0.005 
 UCREST 0.30+0.005 
 MINDA 0.145+0.02 
 ADVENTA 2.16-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS