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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 89,957 140,985 114,073 650,969 547,291 494,273 345,859 -20.09%
  YoY % -36.19% 23.59% -82.48% 18.94% 10.73% 42.91% -
  Horiz. % 26.01% 40.76% 32.98% 188.22% 158.24% 142.91% 100.00%
PBT -12,458 11,081 9,819 -20,001 -20,721 7,849 3,622 -
  YoY % -212.43% 12.85% 149.09% 3.47% -364.00% 116.70% -
  Horiz. % -343.95% 305.94% 271.09% -552.21% -572.09% 216.70% 100.00%
Tax -1,112 191 -1,113 -724 -6,968 2,439 -10,303 -30.98%
  YoY % -682.20% 117.16% -53.73% 89.61% -385.69% 123.67% -
  Horiz. % 10.79% -1.85% 10.80% 7.03% 67.63% -23.67% 100.00%
NP -13,570 11,272 8,706 -20,725 -27,689 10,288 -6,681 12.52%
  YoY % -220.39% 29.47% 142.01% 25.15% -369.14% 253.99% -
  Horiz. % 203.11% -168.72% -130.31% 310.21% 414.44% -153.99% 100.00%
NP to SH -12,892 11,395 10,789 -17,156 -32,300 7,112 -2,308 33.17%
  YoY % -213.14% 5.62% 162.89% 46.89% -554.16% 408.15% -
  Horiz. % 558.58% -493.72% -467.46% 743.33% 1,399.48% -308.15% 100.00%
Tax Rate - % -1.72 % 11.34 % - % - % -31.07 % 284.46 % -
  YoY % 0.00% -115.17% 0.00% 0.00% 0.00% -110.92% -
  Horiz. % 0.00% -0.60% 3.99% 0.00% 0.00% -10.92% 100.00%
Total Cost 103,527 129,713 105,367 671,694 574,980 483,985 352,540 -18.46%
  YoY % -20.19% 23.11% -84.31% 16.82% 18.80% 37.29% -
  Horiz. % 29.37% 36.79% 29.89% 190.53% 163.10% 137.29% 100.00%
Net Worth 74,756 92,030 71,898 74,774 53,199 87,172 53,024 5.89%
  YoY % -18.77% 28.00% -3.85% 40.55% -38.97% 64.40% -
  Horiz. % 140.99% 173.56% 135.60% 141.02% 100.33% 164.40% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,756 92,030 71,898 74,774 53,199 87,172 53,024 5.89%
  YoY % -18.77% 28.00% -3.85% 40.55% -38.97% 64.40% -
  Horiz. % 140.99% 173.56% 135.60% 141.02% 100.33% 164.40% 100.00%
NOSH 186,892 287,594 287,594 287,594 189,999 132,078 101,970 10.61%
  YoY % -35.02% 0.00% 0.00% 51.37% 43.85% 29.53% -
  Horiz. % 183.28% 282.04% 282.04% 282.04% 186.33% 129.53% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -15.08 % 8.00 % 7.63 % -3.18 % -5.06 % 2.08 % -1.93 % 40.82%
  YoY % -288.50% 4.85% 339.94% 37.15% -343.27% 207.77% -
  Horiz. % 781.35% -414.51% -395.34% 164.77% 262.18% -107.77% 100.00%
ROE -17.25 % 12.38 % 15.01 % -22.94 % -60.71 % 8.16 % -4.35 % 25.78%
  YoY % -239.34% -17.52% 165.43% 62.21% -844.00% 287.59% -
  Horiz. % 396.55% -284.60% -345.06% 527.36% 1,395.63% -187.59% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.13 49.02 39.66 226.35 288.05 374.23 339.18 -27.76%
  YoY % -1.82% 23.60% -82.48% -21.42% -23.03% 10.33% -
  Horiz. % 14.19% 14.45% 11.69% 66.73% 84.93% 110.33% 100.00%
EPS -6.90 3.96 3.75 -5.97 -17.00 5.38 -2.26 20.42%
  YoY % -274.24% 5.60% 162.81% 64.88% -415.99% 338.05% -
  Horiz. % 305.31% -175.22% -165.93% 264.16% 752.21% -238.05% 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 0.4000 0.3200 0.2500 0.2600 0.2800 0.6600 0.5200 -4.27%
  YoY % 25.00% 28.00% -3.85% -7.14% -57.58% 26.92% -
  Horiz. % 76.92% 61.54% 48.08% 50.00% 53.85% 126.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 31.06 48.68 39.39 224.79 188.99 170.68 119.43 -20.09%
  YoY % -36.20% 23.58% -82.48% 18.94% 10.73% 42.91% -
  Horiz. % 26.01% 40.76% 32.98% 188.22% 158.24% 142.91% 100.00%
EPS -4.45 3.93 3.73 -5.92 -11.15 2.46 -0.80 33.08%
  YoY % -213.23% 5.36% 163.01% 46.91% -553.25% 407.50% -
  Horiz. % 556.25% -491.25% -466.25% 740.00% 1,393.75% -307.50% 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 0.2581 0.3178 0.2483 0.2582 0.1837 0.3010 0.1831 5.88%
  YoY % -18.79% 27.99% -3.83% 40.56% -38.97% 64.39% -
  Horiz. % 140.96% 173.57% 135.61% 141.02% 100.33% 164.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1000 0.1200 0.1250 0.2050 0.2000 0.2900 0.4250 -
P/RPS 0.21 0.24 0.32 0.09 0.07 0.08 0.13 8.31%
  YoY % -12.50% -25.00% 255.56% 28.57% -12.50% -38.46% -
  Horiz. % 161.54% 184.62% 246.15% 69.23% 53.85% 61.54% 100.00%
P/EPS -1.45 3.03 3.33 -3.44 -1.18 5.39 -18.78 -34.72%
  YoY % -147.85% -9.01% 196.80% -191.53% -121.89% 128.70% -
  Horiz. % 7.72% -16.13% -17.73% 18.32% 6.28% -28.70% 100.00%
EY -68.98 33.02 30.01 -29.10 -85.00 18.57 -5.33 53.17%
  YoY % -308.90% 10.03% 203.13% 65.76% -557.73% 448.41% -
  Horiz. % 1,294.18% -619.51% -563.04% 545.97% 1,594.75% -348.41% 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 0.25 0.38 0.50 0.79 0.71 0.44 0.82 -17.95%
  YoY % -34.21% -24.00% -36.71% 11.27% 61.36% -46.34% -
  Horiz. % 30.49% 46.34% 60.98% 96.34% 86.59% 53.66% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 27/08/18 24/08/17 18/08/16 25/08/15 28/08/14 -
Price 0.7000 0.1250 0.1700 0.1950 0.2000 0.2500 0.3850 -
P/RPS 1.45 0.25 0.43 0.09 0.07 0.07 0.11 53.64%
  YoY % 480.00% -41.86% 377.78% 28.57% 0.00% -36.36% -
  Horiz. % 1,318.18% 227.27% 390.91% 81.82% 63.64% 63.64% 100.00%
P/EPS -10.15 3.15 4.53 -3.27 -1.18 4.64 -17.01 -8.24%
  YoY % -422.22% -30.46% 238.53% -177.12% -125.43% 127.28% -
  Horiz. % 59.67% -18.52% -26.63% 19.22% 6.94% -27.28% 100.00%
EY -9.85 31.70 22.07 -30.59 -85.00 21.54 -5.88 8.97%
  YoY % -131.07% 43.63% 172.15% 64.01% -494.61% 466.33% -
  Horiz. % 167.52% -539.12% -375.34% 520.24% 1,445.58% -366.33% 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 1.75 0.39 0.68 0.75 0.71 0.38 0.74 15.41%
  YoY % 348.72% -42.65% -9.33% 5.63% 86.84% -48.65% -
  Horiz. % 236.49% 52.70% 91.89% 101.35% 95.95% 51.35% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS