Highlights

[BINTAI] YoY TTM Result on 2017-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -46.93%    YoY -     46.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 140,985 114,073 650,969 547,291 494,273 345,859 402,029 -16.02%
  YoY % 23.59% -82.48% 18.94% 10.73% 42.91% -13.97% -
  Horiz. % 35.07% 28.37% 161.92% 136.13% 122.94% 86.03% 100.00%
PBT 11,081 9,819 -20,001 -20,721 7,849 3,622 3,299 22.37%
  YoY % 12.85% 149.09% 3.47% -364.00% 116.70% 9.79% -
  Horiz. % 335.89% 297.64% -606.27% -628.10% 237.92% 109.79% 100.00%
Tax 191 -1,113 -724 -6,968 2,439 -10,303 -3,711 -
  YoY % 117.16% -53.73% 89.61% -385.69% 123.67% -177.63% -
  Horiz. % -5.15% 29.99% 19.51% 187.77% -65.72% 277.63% 100.00%
NP 11,272 8,706 -20,725 -27,689 10,288 -6,681 -412 -
  YoY % 29.47% 142.01% 25.15% -369.14% 253.99% -1,521.60% -
  Horiz. % -2,735.92% -2,113.11% 5,030.34% 6,720.63% -2,497.09% 1,621.60% 100.00%
NP to SH 11,395 10,789 -17,156 -32,300 7,112 -2,308 -4,649 -
  YoY % 5.62% 162.89% 46.89% -554.16% 408.15% 50.35% -
  Horiz. % -245.11% -232.07% 369.03% 694.77% -152.98% 49.65% 100.00%
Tax Rate -1.72 % 11.34 % - % - % -31.07 % 284.46 % 112.49 % -
  YoY % -115.17% 0.00% 0.00% 0.00% -110.92% 152.88% -
  Horiz. % -1.53% 10.08% 0.00% 0.00% -27.62% 252.88% 100.00%
Total Cost 129,713 105,367 671,694 574,980 483,985 352,540 402,441 -17.19%
  YoY % 23.11% -84.31% 16.82% 18.80% 37.29% -12.40% -
  Horiz. % 32.23% 26.18% 166.90% 142.87% 120.26% 87.60% 100.00%
Net Worth 92,030 71,898 74,774 53,199 87,172 53,024 58,025 7.99%
  YoY % 28.00% -3.85% 40.55% -38.97% 64.40% -8.62% -
  Horiz. % 158.60% 123.91% 128.86% 91.68% 150.23% 91.38% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 92,030 71,898 74,774 53,199 87,172 53,024 58,025 7.99%
  YoY % 28.00% -3.85% 40.55% -38.97% 64.40% -8.62% -
  Horiz. % 158.60% 123.91% 128.86% 91.68% 150.23% 91.38% 100.00%
NOSH 287,594 287,594 287,594 189,999 132,078 101,970 101,799 18.89%
  YoY % 0.00% 0.00% 51.37% 43.85% 29.53% 0.17% -
  Horiz. % 282.51% 282.51% 282.51% 186.64% 129.74% 100.17% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.00 % 7.63 % -3.18 % -5.06 % 2.08 % -1.93 % -0.10 % -
  YoY % 4.85% 339.94% 37.15% -343.27% 207.77% -1,830.00% -
  Horiz. % -8,000.00% -7,630.00% 3,180.00% 5,060.00% -2,080.00% 1,930.00% 100.00%
ROE 12.38 % 15.01 % -22.94 % -60.71 % 8.16 % -4.35 % -8.01 % -
  YoY % -17.52% 165.43% 62.21% -844.00% 287.59% 45.69% -
  Horiz. % -154.56% -187.39% 286.39% 757.93% -101.87% 54.31% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 49.02 39.66 226.35 288.05 374.23 339.18 394.92 -29.36%
  YoY % 23.60% -82.48% -21.42% -23.03% 10.33% -14.11% -
  Horiz. % 12.41% 10.04% 57.32% 72.94% 94.76% 85.89% 100.00%
EPS 3.96 3.75 -5.97 -17.00 5.38 -2.26 -4.57 -
  YoY % 5.60% 162.81% 64.88% -415.99% 338.05% 50.55% -
  Horiz. % -86.65% -82.06% 130.63% 371.99% -117.72% 49.45% 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 0.2500 0.2600 0.2800 0.6600 0.5200 0.5700 -9.17%
  YoY % 28.00% -3.85% -7.14% -57.58% 26.92% -8.77% -
  Horiz. % 56.14% 43.86% 45.61% 49.12% 115.79% 91.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.68 39.39 224.79 188.99 170.68 119.43 138.83 -16.02%
  YoY % 23.58% -82.48% 18.94% 10.73% 42.91% -13.97% -
  Horiz. % 35.06% 28.37% 161.92% 136.13% 122.94% 86.03% 100.00%
EPS 3.93 3.73 -5.92 -11.15 2.46 -0.80 -1.61 -
  YoY % 5.36% 163.01% 46.91% -553.25% 407.50% 50.31% -
  Horiz. % -244.10% -231.68% 367.70% 692.55% -152.80% 49.69% 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 0.2483 0.2582 0.1837 0.3010 0.1831 0.2004 7.98%
  YoY % 27.99% -3.83% 40.56% -38.97% 64.39% -8.63% -
  Horiz. % 158.58% 123.90% 128.84% 91.67% 150.20% 91.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1200 0.1250 0.2050 0.2000 0.2900 0.4250 0.3450 -
P/RPS 0.24 0.32 0.09 0.07 0.08 0.13 0.09 17.75%
  YoY % -25.00% 255.56% 28.57% -12.50% -38.46% 44.44% -
  Horiz. % 266.67% 355.56% 100.00% 77.78% 88.89% 144.44% 100.00%
P/EPS 3.03 3.33 -3.44 -1.18 5.39 -18.78 -7.55 -
  YoY % -9.01% 196.80% -191.53% -121.89% 128.70% -148.74% -
  Horiz. % -40.13% -44.11% 45.56% 15.63% -71.39% 248.74% 100.00%
EY 33.02 30.01 -29.10 -85.00 18.57 -5.33 -13.24 -
  YoY % 10.03% 203.13% 65.76% -557.73% 448.41% 59.74% -
  Horiz. % -249.40% -226.66% 219.79% 641.99% -140.26% 40.26% 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 0.38 0.50 0.79 0.71 0.44 0.82 0.61 -7.58%
  YoY % -24.00% -36.71% 11.27% 61.36% -46.34% 34.43% -
  Horiz. % 62.30% 81.97% 129.51% 116.39% 72.13% 134.43% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 -
Price 0.1250 0.1700 0.1950 0.2000 0.2500 0.3850 0.3000 -
P/RPS 0.25 0.43 0.09 0.07 0.07 0.11 0.08 20.90%
  YoY % -41.86% 377.78% 28.57% 0.00% -36.36% 37.50% -
  Horiz. % 312.50% 537.50% 112.50% 87.50% 87.50% 137.50% 100.00%
P/EPS 3.15 4.53 -3.27 -1.18 4.64 -17.01 -6.57 -
  YoY % -30.46% 238.53% -177.12% -125.43% 127.28% -158.90% -
  Horiz. % -47.95% -68.95% 49.77% 17.96% -70.62% 258.90% 100.00%
EY 31.70 22.07 -30.59 -85.00 21.54 -5.88 -15.22 -
  YoY % 43.63% 172.15% 64.01% -494.61% 466.33% 61.37% -
  Horiz. % -208.28% -145.01% 200.99% 558.48% -141.52% 38.63% 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 0.39 0.68 0.75 0.71 0.38 0.74 0.53 -4.98%
  YoY % -42.65% -9.33% 5.63% 86.84% -48.65% 39.62% -
  Horiz. % 73.58% 128.30% 141.51% 133.96% 71.70% 139.62% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers