Highlights

[BINTAI] YoY TTM Result on 2017-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -12.07%    YoY -     -1.56%
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 - 318,291
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.87 36.19 124.55 203.92 152.07 124.16 140.31 -22.72%
  YoY % -17.46% -70.94% -38.92% 34.10% 22.48% -11.51% -
  Horiz. % 21.29% 25.79% 88.77% 145.34% 108.38% 88.49% 100.00%
EPS 0.80 2.04 -3.50 -3.44 -5.10 -1.72 0.47 9.27%
  YoY % -60.78% 158.29% -1.74% 32.55% -196.51% -465.96% -
  Horiz. % 170.21% 434.04% -744.68% -731.91% -1,085.11% -365.96% 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 0.2620 0.2349 0.2891 0.1889 0.3098 0.1730 0.1885 5.64%
  YoY % 11.54% -18.75% 53.04% -39.03% 79.08% -8.22% -
  Horiz. % 138.99% 124.62% 153.37% 100.21% 164.35% 91.78% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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