Highlights

[BINTAI] YoY TTM Result on 2014-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -356.28%    YoY -     -520.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 545,479 599,839 499,485 340,570 448,958 333,491 370,101 6.67%
  YoY % -9.06% 20.09% 46.66% -24.14% 34.62% -9.89% -
  Horiz. % 147.39% 162.07% 134.96% 92.02% 121.31% 90.11% 100.00%
PBT -13,077 -7,465 869 -6,816 6,294 -5,328 35,924 -
  YoY % -75.18% -959.03% 112.75% -208.29% 218.13% -114.83% -
  Horiz. % -36.40% -20.78% 2.42% -18.97% 17.52% -14.83% 100.00%
Tax -2,428 -6,197 1,618 -2,403 -11,165 -4,418 -6,911 -15.99%
  YoY % 60.82% -483.00% 167.33% 78.48% -152.72% 36.07% -
  Horiz. % 35.13% 89.67% -23.41% 34.77% 161.55% 63.93% 100.00%
NP -15,505 -13,662 2,487 -9,219 -4,871 -9,746 29,013 -
  YoY % -13.49% -649.34% 126.98% -89.26% 50.02% -133.59% -
  Horiz. % -53.44% -47.09% 8.57% -31.78% -16.79% -33.59% 100.00%
NP to SH -9,934 -18,041 -2,013 -10,531 -1,697 -17,719 18,446 -
  YoY % 44.94% -796.22% 80.89% -520.57% 90.42% -196.06% -
  Horiz. % -53.85% -97.80% -10.91% -57.09% -9.20% -96.06% 100.00%
Tax Rate - % - % -186.19 % - % 177.39 % - % 19.24 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -967.72% 0.00% 921.99% 0.00% 100.00%
Total Cost 560,984 613,501 496,998 349,789 453,829 343,237 341,088 8.64%
  YoY % -8.56% 23.44% 42.09% -22.92% 32.22% 0.63% -
  Horiz. % 164.47% 179.87% 145.71% 102.55% 133.05% 100.63% 100.00%
Net Worth 94,906 59,526 101,914 47,887 63,183 64,284 75,383 3.91%
  YoY % 59.44% -41.59% 112.82% -24.21% -1.71% -14.72% -
  Horiz. % 125.90% 78.96% 135.20% 63.52% 83.82% 85.28% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 94,906 59,526 101,914 47,887 63,183 64,284 75,383 3.91%
  YoY % 59.44% -41.59% 112.82% -24.21% -1.71% -14.72% -
  Horiz. % 125.90% 78.96% 135.20% 63.52% 83.82% 85.28% 100.00%
NOSH 287,594 212,594 172,737 101,887 101,909 103,684 101,869 18.87%
  YoY % 35.28% 23.07% 69.54% -0.02% -1.71% 1.78% -
  Horiz. % 282.32% 208.69% 169.57% 100.02% 100.04% 101.78% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.84 % -2.28 % 0.50 % -2.71 % -1.08 % -2.92 % 7.84 % -
  YoY % -24.56% -556.00% 118.45% -150.93% 63.01% -137.24% -
  Horiz. % -36.22% -29.08% 6.38% -34.57% -13.78% -37.24% 100.00%
ROE -10.47 % -30.31 % -1.98 % -21.99 % -2.69 % -27.56 % 24.47 % -
  YoY % 65.46% -1,430.81% 91.00% -717.47% 90.24% -212.63% -
  Horiz. % -42.79% -123.87% -8.09% -89.87% -10.99% -112.63% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 189.67 282.15 289.16 334.26 440.55 321.64 363.31 -10.26%
  YoY % -32.78% -2.42% -13.49% -24.13% 36.97% -11.47% -
  Horiz. % 52.21% 77.66% 79.59% 92.00% 121.26% 88.53% 100.00%
EPS -3.45 -8.49 -1.17 -10.34 -1.67 -17.09 18.11 -
  YoY % 59.36% -625.64% 88.68% -519.16% 90.23% -194.37% -
  Horiz. % -19.05% -46.88% -6.46% -57.10% -9.22% -94.37% 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 0.3300 0.2800 0.5900 0.4700 0.6200 0.6200 0.7400 -12.58%
  YoY % 17.86% -52.54% 25.53% -24.19% 0.00% -16.22% -
  Horiz. % 44.59% 37.84% 79.73% 63.51% 83.78% 83.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 188.36 207.13 172.48 117.60 155.03 115.16 127.80 6.67%
  YoY % -9.06% 20.09% 46.67% -24.14% 34.62% -9.89% -
  Horiz. % 147.39% 162.07% 134.96% 92.02% 121.31% 90.11% 100.00%
EPS -3.43 -6.23 -0.70 -3.64 -0.59 -6.12 6.37 -
  YoY % 44.94% -790.00% 80.77% -516.95% 90.36% -196.08% -
  Horiz. % -53.85% -97.80% -10.99% -57.14% -9.26% -96.08% 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 0.3277 0.2056 0.3519 0.1654 0.2182 0.2220 0.2603 3.91%
  YoY % 59.39% -41.57% 112.76% -24.20% -1.71% -14.71% -
  Horiz. % 125.89% 78.99% 135.19% 63.54% 83.83% 85.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1650 0.1950 0.2550 0.3600 0.3150 0.3500 0.2600 -
P/RPS 0.09 0.07 0.09 0.11 0.07 0.11 0.07 4.27%
  YoY % 28.57% -22.22% -18.18% 57.14% -36.36% 57.14% -
  Horiz. % 128.57% 100.00% 128.57% 157.14% 100.00% 157.14% 100.00%
P/EPS -4.78 -2.30 -21.88 -3.48 -18.92 -2.05 1.44 -
  YoY % -107.83% 89.49% -528.74% 81.61% -822.93% -242.36% -
  Horiz. % -331.94% -159.72% -1,519.44% -241.67% -1,313.89% -142.36% 100.00%
EY -20.93 -43.52 -4.57 -28.71 -5.29 -48.83 69.64 -
  YoY % 51.91% -852.30% 84.08% -442.72% 89.17% -170.12% -
  Horiz. % -30.05% -62.49% -6.56% -41.23% -7.60% -70.12% 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 0.70 0.43 0.77 0.51 0.56 0.35 6.12%
  YoY % -28.57% 62.79% -44.16% 50.98% -8.93% 60.00% -
  Horiz. % 142.86% 200.00% 122.86% 220.00% 145.71% 160.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 0.1750 0.1800 0.3200 0.3450 0.3150 0.3200 0.3100 -
P/RPS 0.09 0.06 0.11 0.10 0.07 0.10 0.09 -
  YoY % 50.00% -45.45% 10.00% 42.86% -30.00% 11.11% -
  Horiz. % 100.00% 66.67% 122.22% 111.11% 77.78% 111.11% 100.00%
P/EPS -5.07 -2.12 -27.46 -3.34 -18.92 -1.87 1.71 -
  YoY % -139.15% 92.28% -722.16% 82.35% -911.76% -209.36% -
  Horiz. % -296.49% -123.98% -1,605.85% -195.32% -1,106.43% -109.36% 100.00%
EY -19.74 -47.15 -3.64 -29.96 -5.29 -53.40 58.41 -
  YoY % 58.13% -1,195.33% 87.85% -466.35% 90.09% -191.42% -
  Horiz. % -33.80% -80.72% -6.23% -51.29% -9.06% -91.42% 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 0.53 0.64 0.54 0.73 0.51 0.52 0.42 3.95%
  YoY % -17.19% 18.52% -26.03% 43.14% -1.92% 23.81% -
  Horiz. % 126.19% 152.38% 128.57% 173.81% 121.43% 123.81% 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.
 


 

330  197  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 
 FINTEC 0.06+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers