Highlights

[BINTAI] YoY TTM Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -65.68%    YoY -     137.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 116,219 91,293 545,479 599,839 499,485 340,570 448,958 -20.16%
  YoY % 27.30% -83.26% -9.06% 20.09% 46.66% -24.14% -
  Horiz. % 25.89% 20.33% 121.50% 133.61% 111.25% 75.86% 100.00%
PBT 7,287 3,156 -13,077 -7,465 869 -6,816 6,294 2.47%
  YoY % 130.89% 124.13% -75.18% -959.03% 112.75% -208.29% -
  Horiz. % 115.78% 50.14% -207.77% -118.61% 13.81% -108.29% 100.00%
Tax 395 437 -2,428 -6,197 1,618 -2,403 -11,165 -
  YoY % -9.61% 118.00% 60.82% -483.00% 167.33% 78.48% -
  Horiz. % -3.54% -3.91% 21.75% 55.50% -14.49% 21.52% 100.00%
NP 7,682 3,593 -15,505 -13,662 2,487 -9,219 -4,871 -
  YoY % 113.80% 123.17% -13.49% -649.34% 126.98% -89.26% -
  Horiz. % -157.71% -73.76% 318.31% 280.48% -51.06% 189.26% 100.00%
NP to SH 7,837 3,703 -9,934 -18,041 -2,013 -10,531 -1,697 -
  YoY % 111.64% 137.28% 44.94% -796.22% 80.89% -520.57% -
  Horiz. % -461.81% -218.21% 585.39% 1,063.11% 118.62% 620.57% 100.00%
Tax Rate -5.42 % -13.85 % - % - % -186.19 % - % 177.39 % -
  YoY % 60.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.06% -7.81% 0.00% 0.00% -104.96% 0.00% 100.00%
Total Cost 108,537 87,700 560,984 613,501 496,998 349,789 453,829 -21.21%
  YoY % 23.76% -84.37% -8.56% 23.44% 42.09% -22.92% -
  Horiz. % 23.92% 19.32% 123.61% 135.18% 109.51% 77.08% 100.00%
Net Worth 86,278 71,898 94,906 59,526 101,914 47,887 63,183 5.33%
  YoY % 20.00% -24.24% 59.44% -41.59% 112.82% -24.21% -
  Horiz. % 136.55% 113.79% 150.21% 94.21% 161.30% 75.79% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 86,278 71,898 94,906 59,526 101,914 47,887 63,183 5.33%
  YoY % 20.00% -24.24% 59.44% -41.59% 112.82% -24.21% -
  Horiz. % 136.55% 113.79% 150.21% 94.21% 161.30% 75.79% 100.00%
NOSH 287,594 287,594 287,594 212,594 172,737 101,887 101,909 18.87%
  YoY % 0.00% 0.00% 35.28% 23.07% 69.54% -0.02% -
  Horiz. % 282.21% 282.21% 282.21% 208.61% 169.50% 99.98% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.61 % 3.94 % -2.84 % -2.28 % 0.50 % -2.71 % -1.08 % -
  YoY % 67.77% 238.73% -24.56% -556.00% 118.45% -150.93% -
  Horiz. % -612.04% -364.81% 262.96% 211.11% -46.30% 250.93% 100.00%
ROE 9.08 % 5.15 % -10.47 % -30.31 % -1.98 % -21.99 % -2.69 % -
  YoY % 76.31% 149.19% 65.46% -1,430.81% 91.00% -717.47% -
  Horiz. % -337.55% -191.45% 389.22% 1,126.77% 73.61% 817.47% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 40.41 31.74 189.67 282.15 289.16 334.26 440.55 -32.83%
  YoY % 27.32% -83.27% -32.78% -2.42% -13.49% -24.13% -
  Horiz. % 9.17% 7.20% 43.05% 64.04% 65.64% 75.87% 100.00%
EPS 2.73 1.29 -3.45 -8.49 -1.17 -10.34 -1.67 -
  YoY % 111.63% 137.39% 59.36% -625.64% 88.68% -519.16% -
  Horiz. % -163.47% -77.25% 206.59% 508.38% 70.06% 619.16% 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 0.3000 0.2500 0.3300 0.2800 0.5900 0.4700 0.6200 -11.39%
  YoY % 20.00% -24.24% 17.86% -52.54% 25.53% -24.19% -
  Horiz. % 48.39% 40.32% 53.23% 45.16% 95.16% 75.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 40.13 31.52 188.36 207.13 172.48 117.60 155.03 -20.16%
  YoY % 27.32% -83.27% -9.06% 20.09% 46.67% -24.14% -
  Horiz. % 25.89% 20.33% 121.50% 133.61% 111.26% 75.86% 100.00%
EPS 2.71 1.28 -3.43 -6.23 -0.70 -3.64 -0.59 -
  YoY % 111.72% 137.32% 44.94% -790.00% 80.77% -516.95% -
  Horiz. % -459.32% -216.95% 581.36% 1,055.93% 118.64% 616.95% 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 0.2979 0.2483 0.3277 0.2056 0.3519 0.1654 0.2182 5.32%
  YoY % 19.98% -24.23% 59.39% -41.57% 112.76% -24.20% -
  Horiz. % 136.53% 113.79% 150.18% 94.23% 161.27% 75.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1200 0.1600 0.1650 0.1950 0.2550 0.3600 0.3150 -
P/RPS 0.30 0.50 0.09 0.07 0.09 0.11 0.07 27.44%
  YoY % -40.00% 455.56% 28.57% -22.22% -18.18% 57.14% -
  Horiz. % 428.57% 714.29% 128.57% 100.00% 128.57% 157.14% 100.00%
P/EPS 4.40 12.43 -4.78 -2.30 -21.88 -3.48 -18.92 -
  YoY % -64.60% 360.04% -107.83% 89.49% -528.74% 81.61% -
  Horiz. % -23.26% -65.70% 25.26% 12.16% 115.64% 18.39% 100.00%
EY 22.71 8.05 -20.93 -43.52 -4.57 -28.71 -5.29 -
  YoY % 182.11% 138.46% 51.91% -852.30% 84.08% -442.72% -
  Horiz. % -429.30% -152.17% 395.65% 822.68% 86.39% 542.72% 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 0.40 0.64 0.50 0.70 0.43 0.77 0.51 -3.97%
  YoY % -37.50% 28.00% -28.57% 62.79% -44.16% 50.98% -
  Horiz. % 78.43% 125.49% 98.04% 137.25% 84.31% 150.98% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 -
Price 0.1150 0.1350 0.1750 0.1800 0.3200 0.3450 0.3150 -
P/RPS 0.28 0.43 0.09 0.06 0.11 0.10 0.07 25.98%
  YoY % -34.88% 377.78% 50.00% -45.45% 10.00% 42.86% -
  Horiz. % 400.00% 614.29% 128.57% 85.71% 157.14% 142.86% 100.00%
P/EPS 4.22 10.48 -5.07 -2.12 -27.46 -3.34 -18.92 -
  YoY % -59.73% 306.71% -139.15% 92.28% -722.16% 82.35% -
  Horiz. % -22.30% -55.39% 26.80% 11.21% 145.14% 17.65% 100.00%
EY 23.70 9.54 -19.74 -47.15 -3.64 -29.96 -5.29 -
  YoY % 148.43% 148.33% 58.13% -1,195.33% 87.85% -466.35% -
  Horiz. % -448.02% -180.34% 373.16% 891.30% 68.81% 566.35% 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 0.54 0.53 0.64 0.54 0.73 0.51 -4.78%
  YoY % -29.63% 1.89% -17.19% 18.52% -26.03% 43.14% -
  Horiz. % 74.51% 105.88% 103.92% 125.49% 105.88% 143.14% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers