Highlights

[BINTAI] YoY TTM Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     47.95%    YoY -     -462.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 396,444 649,046 484,039 395,194 446,592 377,088 305,829 4.42%
  YoY % -38.92% 34.09% 22.48% -11.51% 18.43% 23.30% -
  Horiz. % 129.63% 212.23% 158.27% 129.22% 146.03% 123.30% 100.00%
PBT -15,464 -1,269 -10,078 -4,462 7,382 -5,066 20,678 -
  YoY % -1,118.60% 87.41% -125.86% -160.44% 245.72% -124.50% -
  Horiz. % -74.78% -6.14% -48.74% -21.58% 35.70% -24.50% 100.00%
Tax -2,007 -6,230 -722 217 -9,422 -5,814 -5,200 -14.66%
  YoY % 67.78% -762.88% -432.72% 102.30% -62.06% -11.81% -
  Horiz. % 38.60% 119.81% 13.88% -4.17% 181.19% 111.81% 100.00%
NP -17,471 -7,499 -10,800 -4,245 -2,040 -10,880 15,478 -
  YoY % -132.98% 30.56% -154.42% -108.09% 81.25% -170.29% -
  Horiz. % -112.88% -48.45% -69.78% -27.43% -13.18% -70.29% 100.00%
NP to SH -11,133 -10,962 -16,231 -5,481 1,511 -19,188 7,644 -
  YoY % -1.56% 32.46% -196.13% -462.74% 107.87% -351.02% -
  Horiz. % -145.64% -143.41% -212.34% -71.70% 19.77% -251.02% 100.00%
Tax Rate - % - % - % - % 127.63 % - % 25.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 507.48% 0.00% 100.00%
Total Cost 413,915 656,545 494,839 399,439 448,632 387,968 290,351 6.08%
  YoY % -36.96% 32.68% 23.88% -10.97% 15.64% 33.62% -
  Horiz. % 142.56% 226.12% 170.43% 137.57% 154.51% 133.62% 100.00%
Net Worth 92,030 60,114 98,613 55,058 59,983 60,135 74,269 3.63%
  YoY % 53.09% -39.04% 79.11% -8.21% -0.25% -19.03% -
  Horiz. % 123.91% 80.94% 132.78% 74.13% 80.76% 80.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,030 60,114 98,613 55,058 59,983 60,135 74,269 3.63%
  YoY % 53.09% -39.04% 79.11% -8.21% -0.25% -19.03% -
  Horiz. % 123.91% 80.94% 132.78% 74.13% 80.76% 80.97% 100.00%
NOSH 287,594 214,693 186,064 101,959 101,666 101,924 101,739 18.89%
  YoY % 33.96% 15.39% 82.49% 0.29% -0.25% 0.18% -
  Horiz. % 282.68% 211.02% 182.88% 100.22% 99.93% 100.18% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.41 % -1.16 % -2.23 % -1.07 % -0.46 % -2.89 % 5.06 % -
  YoY % -280.17% 47.98% -108.41% -132.61% 84.08% -157.11% -
  Horiz. % -87.15% -22.92% -44.07% -21.15% -9.09% -57.11% 100.00%
ROE -12.10 % -18.24 % -16.46 % -9.95 % 2.52 % -31.91 % 10.29 % -
  YoY % 33.66% -10.81% -65.43% -494.84% 107.90% -410.11% -
  Horiz. % -117.59% -177.26% -159.96% -96.70% 24.49% -310.11% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 137.85 302.31 260.15 387.60 439.27 369.97 300.60 -12.17%
  YoY % -54.40% 16.21% -32.88% -11.76% 18.73% 23.08% -
  Horiz. % 45.86% 100.57% 86.54% 128.94% 146.13% 123.08% 100.00%
EPS -3.87 -5.11 -8.72 -5.38 1.49 -18.83 7.51 -
  YoY % 24.27% 41.40% -62.08% -461.07% 107.91% -350.73% -
  Horiz. % -51.53% -68.04% -116.11% -71.64% 19.84% -250.73% 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 0.2800 0.5300 0.5400 0.5900 0.5900 0.7300 -12.83%
  YoY % 14.29% -47.17% -1.85% -8.47% 0.00% -19.18% -
  Horiz. % 43.84% 38.36% 72.60% 73.97% 80.82% 80.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 136.90 224.12 167.15 136.47 154.21 130.21 105.61 4.42%
  YoY % -38.92% 34.08% 22.48% -11.50% 18.43% 23.29% -
  Horiz. % 129.63% 212.21% 158.27% 129.22% 146.02% 123.29% 100.00%
EPS -3.84 -3.79 -5.60 -1.89 0.52 -6.63 2.64 -
  YoY % -1.32% 32.32% -196.30% -463.46% 107.84% -351.14% -
  Horiz. % -145.45% -143.56% -212.12% -71.59% 19.70% -251.14% 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 0.2076 0.3405 0.1901 0.2071 0.2077 0.2565 3.63%
  YoY % 53.08% -39.03% 79.12% -8.21% -0.29% -19.03% -
  Horiz. % 123.90% 80.94% 132.75% 74.11% 80.74% 80.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 0.3600 -
P/RPS 0.13 0.07 0.12 0.07 0.07 0.08 0.12 1.34%
  YoY % 85.71% -41.67% 71.43% 0.00% -12.50% -33.33% -
  Horiz. % 108.33% 58.33% 100.00% 58.33% 58.33% 66.67% 100.00%
P/EPS -4.52 -4.31 -3.67 -5.02 20.52 -1.65 4.79 -
  YoY % -4.87% -17.44% 26.89% -124.46% 1,343.64% -134.45% -
  Horiz. % -94.36% -89.98% -76.62% -104.80% 428.39% -34.45% 100.00%
EY -22.12 -23.21 -27.26 -19.91 4.87 -60.73 20.87 -
  YoY % 4.70% 14.86% -36.92% -508.83% 108.02% -390.99% -
  Horiz. % -105.99% -111.21% -130.62% -95.40% 23.33% -290.99% 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 0.55 0.79 0.60 0.50 0.52 0.53 0.49 1.94%
  YoY % -30.38% 31.67% 20.00% -3.85% -1.89% 8.16% -
  Horiz. % 112.24% 161.22% 122.45% 102.04% 106.12% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 0.3600 -
P/RPS 0.12 0.07 0.12 0.07 0.08 0.09 0.12 -
  YoY % 71.43% -41.67% 71.43% -12.50% -11.11% -25.00% -
  Horiz. % 100.00% 58.33% 100.00% 58.33% 66.67% 75.00% 100.00%
P/EPS -4.13 -4.41 -3.61 -5.39 23.21 -1.70 4.79 -
  YoY % 6.35% -22.16% 33.02% -123.22% 1,465.29% -135.49% -
  Horiz. % -86.22% -92.07% -75.37% -112.53% 484.55% -35.49% 100.00%
EY -24.19 -22.69 -27.69 -18.54 4.31 -58.83 20.87 -
  YoY % -6.61% 18.06% -49.35% -530.16% 107.33% -381.89% -
  Horiz. % -115.91% -108.72% -132.68% -88.84% 20.65% -281.89% 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 0.80 0.59 0.54 0.58 0.54 0.49 0.34%
  YoY % -37.50% 35.59% 9.26% -6.90% 7.41% 10.20% -
  Horiz. % 102.04% 163.27% 120.41% 110.20% 118.37% 110.20% 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