Highlights

[BINTAI] YoY TTM Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     17.85%    YoY -     408.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 114,073 650,969 547,291 494,273 345,859 402,029 320,710 -15.82%
  YoY % -82.48% 18.94% 10.73% 42.91% -13.97% 25.36% -
  Horiz. % 35.57% 202.98% 170.65% 154.12% 107.84% 125.36% 100.00%
PBT 9,819 -20,001 -20,721 7,849 3,622 3,299 -442 -
  YoY % 149.09% 3.47% -364.00% 116.70% 9.79% 846.38% -
  Horiz. % -2,221.49% 4,525.11% 4,688.01% -1,775.79% -819.46% -746.38% 100.00%
Tax -1,113 -724 -6,968 2,439 -10,303 -3,711 -4,977 -22.08%
  YoY % -53.73% 89.61% -385.69% 123.67% -177.63% 25.44% -
  Horiz. % 22.36% 14.55% 140.00% -49.01% 207.01% 74.56% 100.00%
NP 8,706 -20,725 -27,689 10,288 -6,681 -412 -5,419 -
  YoY % 142.01% 25.15% -369.14% 253.99% -1,521.60% 92.40% -
  Horiz. % -160.66% 382.45% 510.96% -189.85% 123.29% 7.60% 100.00%
NP to SH 10,789 -17,156 -32,300 7,112 -2,308 -4,649 -14,483 -
  YoY % 162.89% 46.89% -554.16% 408.15% 50.35% 67.90% -
  Horiz. % -74.49% 118.46% 223.02% -49.11% 15.94% 32.10% 100.00%
Tax Rate 11.34 % - % - % -31.07 % 284.46 % 112.49 % - % -
  YoY % 0.00% 0.00% 0.00% -110.92% 152.88% 0.00% -
  Horiz. % 10.08% 0.00% 0.00% -27.62% 252.88% 100.00% -
Total Cost 105,367 671,694 574,980 483,985 352,540 402,441 326,129 -17.16%
  YoY % -84.31% 16.82% 18.80% 37.29% -12.40% 23.40% -
  Horiz. % 32.31% 205.96% 176.30% 148.40% 108.10% 123.40% 100.00%
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,898 74,774 53,199 87,172 53,024 58,025 59,719 3.14%
  YoY % -3.85% 40.55% -38.97% 64.40% -8.62% -2.84% -
  Horiz. % 120.39% 125.21% 89.08% 145.97% 88.79% 97.16% 100.00%
NOSH 287,594 287,594 189,999 132,078 101,970 101,799 100,000 19.24%
  YoY % 0.00% 51.37% 43.85% 29.53% 0.17% 1.80% -
  Horiz. % 287.59% 287.59% 190.00% 132.08% 101.97% 101.80% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.63 % -3.18 % -5.06 % 2.08 % -1.93 % -0.10 % -1.69 % -
  YoY % 339.94% 37.15% -343.27% 207.77% -1,830.00% 94.08% -
  Horiz. % -451.48% 188.17% 299.41% -123.08% 114.20% 5.92% 100.00%
ROE 15.01 % -22.94 % -60.71 % 8.16 % -4.35 % -8.01 % -24.25 % -
  YoY % 165.43% 62.21% -844.00% 287.59% 45.69% 66.97% -
  Horiz. % -61.90% 94.60% 250.35% -33.65% 17.94% 33.03% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.66 226.35 288.05 374.23 339.18 394.92 320.71 -29.40%
  YoY % -82.48% -21.42% -23.03% 10.33% -14.11% 23.14% -
  Horiz. % 12.37% 70.58% 89.82% 116.69% 105.76% 123.14% 100.00%
EPS 3.75 -5.97 -17.00 5.38 -2.26 -4.57 -14.48 -
  YoY % 162.81% 64.88% -415.99% 338.05% 50.55% 68.44% -
  Horiz. % -25.90% 41.23% 117.40% -37.15% 15.61% 31.56% 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 0.2500 0.2600 0.2800 0.6600 0.5200 0.5700 0.5972 -13.50%
  YoY % -3.85% -7.14% -57.58% 26.92% -8.77% -4.55% -
  Horiz. % 41.86% 43.54% 46.89% 110.52% 87.07% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.39 224.79 188.99 170.68 119.43 138.83 110.75 -15.82%
  YoY % -82.48% 18.94% 10.73% 42.91% -13.97% 25.35% -
  Horiz. % 35.57% 202.97% 170.65% 154.11% 107.84% 125.35% 100.00%
EPS 3.73 -5.92 -11.15 2.46 -0.80 -1.61 -5.00 -
  YoY % 163.01% 46.91% -553.25% 407.50% 50.31% 67.80% -
  Horiz. % -74.60% 118.40% 223.00% -49.20% 16.00% 32.20% 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 0.2483 0.2582 0.1837 0.3010 0.1831 0.2004 0.2062 3.14%
  YoY % -3.83% 40.56% -38.97% 64.39% -8.63% -2.81% -
  Horiz. % 120.42% 125.22% 89.09% 145.97% 88.80% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 0.5800 -
P/RPS 0.32 0.09 0.07 0.08 0.13 0.09 0.18 10.06%
  YoY % 255.56% 28.57% -12.50% -38.46% 44.44% -50.00% -
  Horiz. % 177.78% 50.00% 38.89% 44.44% 72.22% 50.00% 100.00%
P/EPS 3.33 -3.44 -1.18 5.39 -18.78 -7.55 -4.00 -
  YoY % 196.80% -191.53% -121.89% 128.70% -148.74% -88.75% -
  Horiz. % -83.25% 86.00% 29.50% -134.75% 469.50% 188.75% 100.00%
EY 30.01 -29.10 -85.00 18.57 -5.33 -13.24 -24.97 -
  YoY % 203.13% 65.76% -557.73% 448.41% 59.74% 46.98% -
  Horiz. % -120.18% 116.54% 340.41% -74.37% 21.35% 53.02% 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 0.79 0.71 0.44 0.82 0.61 0.97 -10.45%
  YoY % -36.71% 11.27% 61.36% -46.34% 34.43% -37.11% -
  Horiz. % 51.55% 81.44% 73.20% 45.36% 84.54% 62.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 0.4100 -
P/RPS 0.43 0.09 0.07 0.07 0.11 0.08 0.13 22.05%
  YoY % 377.78% 28.57% 0.00% -36.36% 37.50% -38.46% -
  Horiz. % 330.77% 69.23% 53.85% 53.85% 84.62% 61.54% 100.00%
P/EPS 4.53 -3.27 -1.18 4.64 -17.01 -6.57 -2.83 -
  YoY % 238.53% -177.12% -125.43% 127.28% -158.90% -132.16% -
  Horiz. % -160.07% 115.55% 41.70% -163.96% 601.06% 232.16% 100.00%
EY 22.07 -30.59 -85.00 21.54 -5.88 -15.22 -35.32 -
  YoY % 172.15% 64.01% -494.61% 466.33% 61.37% 56.91% -
  Horiz. % -62.49% 86.61% 240.66% -60.99% 16.65% 43.09% 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 0.68 0.75 0.71 0.38 0.74 0.53 0.69 -0.24%
  YoY % -9.33% 5.63% 86.84% -48.65% 39.62% -23.19% -
  Horiz. % 98.55% 108.70% 102.90% 55.07% 107.25% 76.81% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers