Highlights

[BINTAI] YoY TTM Result on 2015-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -706.31%    YoY -     -196.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 115,189 396,444 649,046 484,039 395,194 446,592 377,088 -17.93%
  YoY % -70.94% -38.92% 34.09% 22.48% -11.51% 18.43% -
  Horiz. % 30.55% 105.13% 172.12% 128.36% 104.80% 118.43% 100.00%
PBT 6,378 -15,464 -1,269 -10,078 -4,462 7,382 -5,066 -
  YoY % 141.24% -1,118.60% 87.41% -125.86% -160.44% 245.72% -
  Horiz. % -125.90% 305.25% 25.05% 198.93% 88.08% -145.72% 100.00%
Tax -39 -2,007 -6,230 -722 217 -9,422 -5,814 -56.56%
  YoY % 98.06% 67.78% -762.88% -432.72% 102.30% -62.06% -
  Horiz. % 0.67% 34.52% 107.16% 12.42% -3.73% 162.06% 100.00%
NP 6,339 -17,471 -7,499 -10,800 -4,245 -2,040 -10,880 -
  YoY % 136.28% -132.98% 30.56% -154.42% -108.09% 81.25% -
  Horiz. % -58.26% 160.58% 68.92% 99.26% 39.02% 18.75% 100.00%
NP to SH 6,505 -11,133 -10,962 -16,231 -5,481 1,511 -19,188 -
  YoY % 158.43% -1.56% 32.46% -196.13% -462.74% 107.87% -
  Horiz. % -33.90% 58.02% 57.13% 84.59% 28.56% -7.87% 100.00%
Tax Rate 0.61 % - % - % - % - % 127.63 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.48% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 108,850 413,915 656,545 494,839 399,439 448,632 387,968 -19.08%
  YoY % -73.70% -36.96% 32.68% 23.88% -10.97% 15.64% -
  Horiz. % 28.06% 106.69% 169.23% 127.55% 102.96% 115.64% 100.00%
Net Worth 74,774 92,030 60,114 98,613 55,058 59,983 60,135 3.70%
  YoY % -18.75% 53.09% -39.04% 79.11% -8.21% -0.25% -
  Horiz. % 124.34% 153.04% 99.96% 163.99% 91.56% 99.75% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 74,774 92,030 60,114 98,613 55,058 59,983 60,135 3.70%
  YoY % -18.75% 53.09% -39.04% 79.11% -8.21% -0.25% -
  Horiz. % 124.34% 153.04% 99.96% 163.99% 91.56% 99.75% 100.00%
NOSH 287,594 287,594 214,693 186,064 101,959 101,666 101,924 18.86%
  YoY % 0.00% 33.96% 15.39% 82.49% 0.29% -0.25% -
  Horiz. % 282.16% 282.16% 210.64% 182.55% 100.03% 99.75% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.50 % -4.41 % -1.16 % -2.23 % -1.07 % -0.46 % -2.89 % -
  YoY % 224.72% -280.17% 47.98% -108.41% -132.61% 84.08% -
  Horiz. % -190.31% 152.60% 40.14% 77.16% 37.02% 15.92% 100.00%
ROE 8.70 % -12.10 % -18.24 % -16.46 % -9.95 % 2.52 % -31.91 % -
  YoY % 171.90% 33.66% -10.81% -65.43% -494.84% 107.90% -
  Horiz. % -27.26% 37.92% 57.16% 51.58% 31.18% -7.90% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.05 137.85 302.31 260.15 387.60 439.27 369.97 -30.95%
  YoY % -70.95% -54.40% 16.21% -32.88% -11.76% 18.73% -
  Horiz. % 10.83% 37.26% 81.71% 70.32% 104.77% 118.73% 100.00%
EPS 2.26 -3.87 -5.11 -8.72 -5.38 1.49 -18.83 -
  YoY % 158.40% 24.27% 41.40% -62.08% -461.07% 107.91% -
  Horiz. % -12.00% 20.55% 27.14% 46.31% 28.57% -7.91% 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 0.2600 0.3200 0.2800 0.5300 0.5400 0.5900 0.5900 -12.76%
  YoY % -18.75% 14.29% -47.17% -1.85% -8.47% 0.00% -
  Horiz. % 44.07% 54.24% 47.46% 89.83% 91.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.78 136.90 224.12 167.15 136.47 154.21 130.21 -17.93%
  YoY % -70.94% -38.92% 34.08% 22.48% -11.50% 18.43% -
  Horiz. % 30.55% 105.14% 172.12% 128.37% 104.81% 118.43% 100.00%
EPS 2.25 -3.84 -3.79 -5.60 -1.89 0.52 -6.63 -
  YoY % 158.59% -1.32% 32.32% -196.30% -463.46% 107.84% -
  Horiz. % -33.94% 57.92% 57.16% 84.46% 28.51% -7.84% 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 0.2582 0.3178 0.2076 0.3405 0.1901 0.2071 0.2077 3.69%
  YoY % -18.75% 53.08% -39.03% 79.12% -8.21% -0.29% -
  Horiz. % 124.31% 153.01% 99.95% 163.94% 91.53% 99.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.1300 0.1750 0.2200 0.3200 0.2700 0.3050 0.3100 -
P/RPS 0.32 0.13 0.07 0.12 0.07 0.07 0.08 25.98%
  YoY % 146.15% 85.71% -41.67% 71.43% 0.00% -12.50% -
  Horiz. % 400.00% 162.50% 87.50% 150.00% 87.50% 87.50% 100.00%
P/EPS 5.75 -4.52 -4.31 -3.67 -5.02 20.52 -1.65 -
  YoY % 227.21% -4.87% -17.44% 26.89% -124.46% 1,343.64% -
  Horiz. % -348.48% 273.94% 261.21% 222.42% 304.24% -1,243.64% 100.00%
EY 17.40 -22.12 -23.21 -27.26 -19.91 4.87 -60.73 -
  YoY % 178.66% 4.70% 14.86% -36.92% -508.83% 108.02% -
  Horiz. % -28.65% 36.42% 38.22% 44.89% 32.78% -8.02% 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 0.55 0.79 0.60 0.50 0.52 0.53 -0.97%
  YoY % -9.09% -30.38% 31.67% 20.00% -3.85% -1.89% -
  Horiz. % 94.34% 103.77% 149.06% 113.21% 94.34% 98.11% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 -
Price 0.1400 0.1600 0.2250 0.3150 0.2900 0.3450 0.3200 -
P/RPS 0.35 0.12 0.07 0.12 0.07 0.08 0.09 25.39%
  YoY % 191.67% 71.43% -41.67% 71.43% -12.50% -11.11% -
  Horiz. % 388.89% 133.33% 77.78% 133.33% 77.78% 88.89% 100.00%
P/EPS 6.19 -4.13 -4.41 -3.61 -5.39 23.21 -1.70 -
  YoY % 249.88% 6.35% -22.16% 33.02% -123.22% 1,465.29% -
  Horiz. % -364.12% 242.94% 259.41% 212.35% 317.06% -1,365.29% 100.00%
EY 16.16 -24.19 -22.69 -27.69 -18.54 4.31 -58.83 -
  YoY % 166.80% -6.61% 18.06% -49.35% -530.16% 107.33% -
  Horiz. % -27.47% 41.12% 38.57% 47.07% 31.51% -7.33% 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 0.54 0.50 0.80 0.59 0.54 0.58 0.54 -
  YoY % 8.00% -37.50% 35.59% 9.26% -6.90% 7.41% -
  Horiz. % 100.00% 92.59% 148.15% 109.26% 100.00% 107.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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