Highlights

[BINTAI] YoY TTM Result on 2016-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     39.24%    YoY -     32.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 95,058 115,189 396,444 649,046 484,039 395,194 446,592 -22.72%
  YoY % -17.48% -70.94% -38.92% 34.09% 22.48% -11.51% -
  Horiz. % 21.29% 25.79% 88.77% 145.33% 108.39% 88.49% 100.00%
PBT 2,032 6,378 -15,464 -1,269 -10,078 -4,462 7,382 -19.34%
  YoY % -68.14% 141.24% -1,118.60% 87.41% -125.86% -160.44% -
  Horiz. % 27.53% 86.40% -209.48% -17.19% -136.52% -60.44% 100.00%
Tax 339 -39 -2,007 -6,230 -722 217 -9,422 -
  YoY % 969.23% 98.06% 67.78% -762.88% -432.72% 102.30% -
  Horiz. % -3.60% 0.41% 21.30% 66.12% 7.66% -2.30% 100.00%
NP 2,371 6,339 -17,471 -7,499 -10,800 -4,245 -2,040 -
  YoY % -62.60% 136.28% -132.98% 30.56% -154.42% -108.09% -
  Horiz. % -116.23% -310.74% 856.42% 367.60% 529.41% 208.09% 100.00%
NP to SH 2,555 6,505 -11,133 -10,962 -16,231 -5,481 1,511 9.14%
  YoY % -60.72% 158.43% -1.56% 32.46% -196.13% -462.74% -
  Horiz. % 169.09% 430.51% -736.80% -725.48% -1,074.19% -362.74% 100.00%
Tax Rate -16.68 % 0.61 % - % - % - % - % 127.63 % -
  YoY % -2,834.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.07% 0.48% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 92,687 108,850 413,915 656,545 494,839 399,439 448,632 -23.10%
  YoY % -14.85% -73.70% -36.96% 32.68% 23.88% -10.97% -
  Horiz. % 20.66% 24.26% 92.26% 146.34% 110.30% 89.03% 100.00%
Net Worth 83,402 74,774 92,030 60,114 98,613 55,058 59,983 5.64%
  YoY % 11.54% -18.75% 53.09% -39.04% 79.11% -8.21% -
  Horiz. % 139.04% 124.66% 153.43% 100.22% 164.40% 91.79% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 83,402 74,774 92,030 60,114 98,613 55,058 59,983 5.64%
  YoY % 11.54% -18.75% 53.09% -39.04% 79.11% -8.21% -
  Horiz. % 139.04% 124.66% 153.43% 100.22% 164.40% 91.79% 100.00%
NOSH 287,594 287,594 287,594 214,693 186,064 101,959 101,666 18.91%
  YoY % 0.00% 0.00% 33.96% 15.39% 82.49% 0.29% -
  Horiz. % 282.88% 282.88% 282.88% 211.17% 183.01% 100.29% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.49 % 5.50 % -4.41 % -1.16 % -2.23 % -1.07 % -0.46 % -
  YoY % -54.73% 224.72% -280.17% 47.98% -108.41% -132.61% -
  Horiz. % -541.30% -1,195.65% 958.70% 252.17% 484.78% 232.61% 100.00%
ROE 3.06 % 8.70 % -12.10 % -18.24 % -16.46 % -9.95 % 2.52 % 3.29%
  YoY % -64.83% 171.90% 33.66% -10.81% -65.43% -494.84% -
  Horiz. % 121.43% 345.24% -480.16% -723.81% -653.17% -394.84% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.05 40.05 137.85 302.31 260.15 387.60 439.27 -35.01%
  YoY % -17.48% -70.95% -54.40% 16.21% -32.88% -11.76% -
  Horiz. % 7.52% 9.12% 31.38% 68.82% 59.22% 88.24% 100.00%
EPS 0.89 2.26 -3.87 -5.11 -8.72 -5.38 1.49 -8.23%
  YoY % -60.62% 158.40% 24.27% 41.40% -62.08% -461.07% -
  Horiz. % 59.73% 151.68% -259.73% -342.95% -585.23% -361.07% 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 0.2900 0.2600 0.3200 0.2800 0.5300 0.5400 0.5900 -11.16%
  YoY % 11.54% -18.75% 14.29% -47.17% -1.85% -8.47% -
  Horiz. % 49.15% 44.07% 54.24% 47.46% 89.83% 91.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 32.82 39.78 136.90 224.12 167.15 136.47 154.21 -22.72%
  YoY % -17.50% -70.94% -38.92% 34.08% 22.48% -11.50% -
  Horiz. % 21.28% 25.80% 88.78% 145.33% 108.39% 88.50% 100.00%
EPS 0.88 2.25 -3.84 -3.79 -5.60 -1.89 0.52 9.16%
  YoY % -60.89% 158.59% -1.32% 32.32% -196.30% -463.46% -
  Horiz. % 169.23% 432.69% -738.46% -728.85% -1,076.92% -363.46% 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 0.2880 0.2582 0.3178 0.2076 0.3405 0.1901 0.2071 5.65%
  YoY % 11.54% -18.75% 53.08% -39.03% 79.12% -8.21% -
  Horiz. % 139.06% 124.67% 153.45% 100.24% 164.41% 91.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1150 0.1300 0.1750 0.2200 0.3200 0.2700 0.3050 -
P/RPS 0.35 0.32 0.13 0.07 0.12 0.07 0.07 30.75%
  YoY % 9.38% 146.15% 85.71% -41.67% 71.43% 0.00% -
  Horiz. % 500.00% 457.14% 185.71% 100.00% 171.43% 100.00% 100.00%
P/EPS 12.94 5.75 -4.52 -4.31 -3.67 -5.02 20.52 -7.39%
  YoY % 125.04% 227.21% -4.87% -17.44% 26.89% -124.46% -
  Horiz. % 63.06% 28.02% -22.03% -21.00% -17.88% -24.46% 100.00%
EY 7.73 17.40 -22.12 -23.21 -27.26 -19.91 4.87 8.00%
  YoY % -55.57% 178.66% 4.70% 14.86% -36.92% -508.83% -
  Horiz. % 158.73% 357.29% -454.21% -476.59% -559.75% -408.83% 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 0.50 0.55 0.79 0.60 0.50 0.52 -4.28%
  YoY % -20.00% -9.09% -30.38% 31.67% 20.00% -3.85% -
  Horiz. % 76.92% 96.15% 105.77% 151.92% 115.38% 96.15% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 -
Price 0.1000 0.1400 0.1600 0.2250 0.3150 0.2900 0.3450 -
P/RPS 0.30 0.35 0.12 0.07 0.12 0.07 0.08 24.63%
  YoY % -14.29% 191.67% 71.43% -41.67% 71.43% -12.50% -
  Horiz. % 375.00% 437.50% 150.00% 87.50% 150.00% 87.50% 100.00%
P/EPS 11.26 6.19 -4.13 -4.41 -3.61 -5.39 23.21 -11.35%
  YoY % 81.91% 249.88% 6.35% -22.16% 33.02% -123.22% -
  Horiz. % 48.51% 26.67% -17.79% -19.00% -15.55% -23.22% 100.00%
EY 8.88 16.16 -24.19 -22.69 -27.69 -18.54 4.31 12.80%
  YoY % -45.05% 166.80% -6.61% 18.06% -49.35% -530.16% -
  Horiz. % 206.03% 374.94% -561.25% -526.45% -642.46% -430.16% 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 0.34 0.54 0.50 0.80 0.59 0.54 0.58 -8.51%
  YoY % -37.04% 8.00% -37.50% 35.59% 9.26% -6.90% -
  Horiz. % 58.62% 93.10% 86.21% 137.93% 101.72% 93.10% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS