Highlights

[BINTAI] YoY Quarter Result on 2018-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     348.51%    YoY -     151.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 40,750 8,800 186,193 152,450 158,885 80,213 149,918 -19.51%
  YoY % 363.07% -95.27% 22.13% -4.05% 98.08% -46.50% -
  Horiz. % 27.18% 5.87% 124.20% 101.69% 105.98% 53.50% 100.00%
PBT -899 4,757 -13,555 -1,385 13,021 2,954 4,295 -
  YoY % -118.90% 135.09% -878.70% -110.64% 340.79% -31.22% -
  Horiz. % -20.93% 110.76% -315.60% -32.25% 303.17% 68.78% 100.00%
Tax 432 832 -393 -6,148 53 -2,174 -1,019 -
  YoY % -48.08% 311.70% 93.61% -11,700.00% 102.44% -113.35% -
  Horiz. % -42.39% -81.65% 38.57% 603.34% -5.20% 213.35% 100.00%
NP -467 5,589 -13,948 -7,533 13,074 780 3,276 -
  YoY % -108.36% 140.07% -85.16% -157.62% 1,576.15% -76.19% -
  Horiz. % -14.26% 170.60% -425.76% -229.95% 399.08% 23.81% 100.00%
NP to SH -576 5,594 -10,779 -10,065 9,784 -1,732 1,285 -
  YoY % -110.30% 151.90% -7.09% -202.87% 664.90% -234.79% -
  Horiz. % -44.82% 435.33% -838.83% -783.27% 761.40% -134.79% 100.00%
Tax Rate - % -17.49 % - % - % -0.41 % 73.60 % 23.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -100.56% 210.16% -
  Horiz. % 0.00% -73.70% 0.00% 0.00% -1.73% 310.16% 100.00%
Total Cost 41,217 3,211 200,141 159,983 145,811 79,433 146,642 -19.06%
  YoY % 1,183.62% -98.40% 25.10% 9.72% 83.56% -45.83% -
  Horiz. % 28.11% 2.19% 136.48% 109.10% 99.43% 54.17% 100.00%
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39%
  YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% -
  Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39%
  YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% -
  Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
NOSH 287,594 287,594 217,320 178,141 101,916 101,882 101,984 18.85%
  YoY % 0.00% 32.34% 21.99% 74.79% 0.03% -0.10% -
  Horiz. % 282.00% 282.00% 213.09% 174.68% 99.93% 99.90% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.15 % 63.51 % -7.49 % -4.94 % 8.23 % 0.97 % 2.19 % -
  YoY % -101.81% 947.93% -51.62% -160.02% 748.45% -55.71% -
  Horiz. % -52.51% 2,900.00% -342.01% -225.57% 375.80% 44.29% 100.00%
ROE -0.72 % 7.78 % -21.57 % -21.73 % 14.77 % -2.98 % 2.07 % -
  YoY % -109.25% 136.07% 0.74% -247.12% 595.64% -243.96% -
  Horiz. % -34.78% 375.85% -1,042.03% -1,049.76% 713.53% -143.96% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.17 3.06 85.68 85.58 155.90 78.73 147.00 -32.27%
  YoY % 363.07% -96.43% 0.12% -45.11% 98.02% -46.44% -
  Horiz. % 9.64% 2.08% 58.29% 58.22% 106.05% 53.56% 100.00%
EPS -0.20 1.95 -4.96 -5.65 9.60 -1.70 1.26 -
  YoY % -110.26% 139.31% 12.21% -158.85% 664.71% -234.92% -
  Horiz. % -15.87% 154.76% -393.65% -448.41% 761.90% -134.92% 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 0.2500 0.2300 0.2600 0.6500 0.5700 0.6100 -12.17%
  YoY % 12.00% 8.70% -11.54% -60.00% 14.04% -6.56% -
  Horiz. % 45.90% 40.98% 37.70% 42.62% 106.56% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 14.07 3.04 64.30 52.64 54.87 27.70 51.77 -19.51%
  YoY % 362.83% -95.27% 22.15% -4.06% 98.09% -46.49% -
  Horiz. % 27.18% 5.87% 124.20% 101.68% 105.99% 53.51% 100.00%
EPS -0.20 1.93 -3.72 -3.48 3.38 -0.60 0.44 -
  YoY % -110.36% 151.88% -6.90% -202.96% 663.33% -236.36% -
  Horiz. % -45.45% 438.64% -845.45% -790.91% 768.18% -136.36% 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 0.2781 0.2483 0.1726 0.1599 0.2288 0.2005 0.2148 4.40%
  YoY % 12.00% 43.86% 7.94% -30.11% 14.11% -6.66% -
  Horiz. % 129.47% 115.60% 80.35% 74.44% 106.52% 93.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 -
P/RPS 0.92 4.41 0.28 0.32 0.20 0.40 0.20 28.95%
  YoY % -79.14% 1,475.00% -12.50% 60.00% -50.00% 100.00% -
  Horiz. % 460.00% 2,205.00% 140.00% 160.00% 100.00% 200.00% 100.00%
P/EPS -64.91 6.94 -4.84 -4.78 3.23 -18.53 23.41 -
  YoY % -1,035.30% 243.39% -1.26% -247.99% 117.43% -179.15% -
  Horiz. % -277.27% 29.65% -20.67% -20.42% 13.80% -79.15% 100.00%
EY -1.54 14.41 -20.67 -20.93 30.97 -5.40 4.27 -
  YoY % -110.69% 169.71% 1.24% -167.58% 673.52% -226.46% -
  Horiz. % -36.07% 337.47% -484.07% -490.16% 725.29% -126.46% 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 0.46 0.54 1.04 1.04 0.48 0.55 0.48 -0.71%
  YoY % -14.81% -48.08% 0.00% 116.67% -12.73% 14.58% -
  Horiz. % 95.83% 112.50% 216.67% 216.67% 100.00% 114.58% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 -
Price 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 -
P/RPS 0.85 4.09 0.27 0.27 0.14 0.41 0.25 22.61%
  YoY % -79.22% 1,414.81% 0.00% 92.86% -65.85% 64.00% -
  Horiz. % 340.00% 1,636.00% 108.00% 108.00% 56.00% 164.00% 100.00%
P/EPS -59.92 6.43 -4.64 -4.16 2.34 -18.82 29.37 -
  YoY % -1,031.88% 238.58% -11.54% -277.78% 112.43% -164.08% -
  Horiz. % -204.02% 21.89% -15.80% -14.16% 7.97% -64.08% 100.00%
EY -1.67 15.56 -21.57 -24.04 42.67 -5.31 3.41 -
  YoY % -110.73% 172.14% 10.27% -156.34% 903.58% -255.72% -
  Horiz. % -48.97% 456.30% -632.55% -704.99% 1,251.32% -155.72% 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 0.43 0.50 1.00 0.90 0.35 0.56 0.61 -5.66%
  YoY % -14.00% -50.00% 11.11% 157.14% -37.50% -8.20% -
  Horiz. % 70.49% 81.97% 163.93% 147.54% 57.38% 91.80% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers