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
31/12/18 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers