Highlights

[BINTAI] YoY TTM Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     210.11%    YoY -     500.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 219,051 682,789 477,604 473,866 383,908 344,796 367,759 -8.27%
  YoY % -67.92% 42.96% 0.79% 23.43% 11.34% -6.24% -
  Horiz. % 59.56% 185.66% 129.87% 128.85% 104.39% 93.76% 100.00%
PBT 2,384 -13,439 -24,484 5,605 6,041 6,900 5,434 -12.83%
  YoY % 117.74% 45.11% -536.82% -7.22% -12.45% 26.98% -
  Horiz. % 43.87% -247.31% -450.57% 103.15% 111.17% 126.98% 100.00%
Tax -782 -475 -6,923 2,444 -10,577 -3,595 -5,333 -27.37%
  YoY % -64.63% 93.14% -383.27% 123.11% -194.21% 32.59% -
  Horiz. % 14.66% 8.91% 129.81% -45.83% 198.33% 67.41% 100.00%
NP 1,602 -13,914 -31,407 8,049 -4,536 3,305 101 58.48%
  YoY % 111.51% 55.70% -490.20% 277.45% -237.25% 3,172.28% -
  Horiz. % 1,586.14% -13,776.24% -31,096.04% 7,969.31% -4,491.09% 3,272.28% 100.00%
NP to SH 4,916 -11,676 -36,080 6,035 -1,506 -819 -9,486 -
  YoY % 142.10% 67.64% -697.85% 500.73% -83.88% 91.37% -
  Horiz. % -51.82% 123.09% 380.35% -63.62% 15.88% 8.63% 100.00%
Tax Rate 32.80 % - % - % -43.60 % 175.09 % 52.10 % 98.14 % -16.69%
  YoY % 0.00% 0.00% 0.00% -124.90% 236.07% -46.91% -
  Horiz. % 33.42% 0.00% 0.00% -44.43% 178.41% 53.09% 100.00%
Total Cost 217,449 696,703 509,011 465,817 388,444 341,491 367,658 -8.38%
  YoY % -68.79% 36.87% 9.27% 19.92% 13.75% -7.12% -
  Horiz. % 59.14% 189.50% 138.45% 126.70% 105.65% 92.88% 100.00%
Net Worth 71,898 49,983 46,316 66,245 58,072 62,210 61,147 2.73%
  YoY % 43.84% 7.92% -30.08% 14.07% -6.65% 1.74% -
  Horiz. % 117.58% 81.74% 75.75% 108.34% 94.97% 101.74% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 71,898 49,983 46,316 66,245 58,072 62,210 61,147 2.73%
  YoY % 43.84% 7.92% -30.08% 14.07% -6.65% 1.74% -
  Horiz. % 117.58% 81.74% 75.75% 108.34% 94.97% 101.74% 100.00%
NOSH 287,594 217,320 178,141 101,916 101,882 101,984 101,912 18.87%
  YoY % 32.34% 21.99% 74.79% 0.03% -0.10% 0.07% -
  Horiz. % 282.20% 213.24% 174.80% 100.00% 99.97% 100.07% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.73 % -2.04 % -6.58 % 1.70 % -1.18 % 0.96 % 0.03 % 70.19%
  YoY % 135.78% 69.00% -487.06% 244.07% -222.92% 3,100.00% -
  Horiz. % 2,433.33% -6,800.00% -21,933.33% 5,666.67% -3,933.33% 3,200.00% 100.00%
ROE 6.84 % -23.36 % -77.90 % 9.11 % -2.59 % -1.32 % -15.51 % -
  YoY % 129.28% 70.01% -955.10% 451.74% -96.21% 91.49% -
  Horiz. % -44.10% 150.61% 502.26% -58.74% 16.70% 8.51% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.17 314.19 268.10 464.95 376.82 338.09 360.86 -22.83%
  YoY % -75.76% 17.19% -42.34% 23.39% 11.46% -6.31% -
  Horiz. % 21.11% 87.07% 74.29% 128.84% 104.42% 93.69% 100.00%
EPS 1.71 -5.37 -20.25 5.92 -1.48 -0.80 -9.31 -
  YoY % 131.84% 73.48% -442.06% 500.00% -85.00% 91.41% -
  Horiz. % -18.37% 57.68% 217.51% -63.59% 15.90% 8.59% 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 0.2500 0.2300 0.2600 0.6500 0.5700 0.6100 0.6000 -13.57%
  YoY % 8.70% -11.54% -60.00% 14.04% -6.56% 1.67% -
  Horiz. % 41.67% 38.33% 43.33% 108.33% 95.00% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.64 235.78 164.92 163.63 132.57 119.06 126.99 -8.27%
  YoY % -67.92% 42.97% 0.79% 23.43% 11.35% -6.24% -
  Horiz. % 59.56% 185.67% 129.87% 128.85% 104.39% 93.76% 100.00%
EPS 1.70 -4.03 -12.46 2.08 -0.52 -0.28 -3.28 -
  YoY % 142.18% 67.66% -699.04% 500.00% -85.71% 91.46% -
  Horiz. % -51.83% 122.87% 379.88% -63.41% 15.85% 8.54% 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 0.2483 0.1726 0.1599 0.2288 0.2005 0.2148 0.2112 2.73%
  YoY % 43.86% 7.94% -30.11% 14.11% -6.66% 1.70% -
  Horiz. % 117.57% 81.72% 75.71% 108.33% 94.93% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 0.3700 -
P/RPS 0.18 0.08 0.10 0.07 0.08 0.09 0.10 10.29%
  YoY % 125.00% -20.00% 42.86% -12.50% -11.11% -10.00% -
  Horiz. % 180.00% 80.00% 100.00% 70.00% 80.00% 90.00% 100.00%
P/EPS 7.90 -4.47 -1.33 5.24 -21.31 -36.73 -3.98 -
  YoY % 276.73% -236.09% -125.38% 124.59% 41.98% -822.86% -
  Horiz. % -198.49% 112.31% 33.42% -131.66% 535.43% 922.86% 100.00%
EY 12.66 -22.39 -75.01 19.10 -4.69 -2.72 -25.16 -
  YoY % 156.54% 70.15% -492.72% 507.25% -72.43% 89.19% -
  Horiz. % -50.32% 88.99% 298.13% -75.91% 18.64% 10.81% 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 1.04 1.04 0.48 0.55 0.48 0.62 -2.28%
  YoY % -48.08% 0.00% 116.67% -12.73% 14.58% -22.58% -
  Horiz. % 87.10% 167.74% 167.74% 77.42% 88.71% 77.42% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 -
Price 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 0.3400 -
P/RPS 0.16 0.07 0.09 0.05 0.08 0.11 0.09 10.06%
  YoY % 128.57% -22.22% 80.00% -37.50% -27.27% 22.22% -
  Horiz. % 177.78% 77.78% 100.00% 55.56% 88.89% 122.22% 100.00%
P/EPS 7.31 -4.28 -1.16 3.80 -21.65 -46.07 -3.65 -
  YoY % 270.79% -268.97% -130.53% 117.55% 53.01% -1,162.19% -
  Horiz. % -200.27% 117.26% 31.78% -104.11% 593.15% 1,262.19% 100.00%
EY 13.67 -23.36 -86.19 26.32 -4.62 -2.17 -27.38 -
  YoY % 158.52% 72.90% -427.47% 669.70% -112.90% 92.07% -
  Horiz. % -49.93% 85.32% 314.79% -96.13% 16.87% 7.93% 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 1.00 0.90 0.35 0.56 0.61 0.57 -2.16%
  YoY % -50.00% 11.11% 157.14% -37.50% -8.20% 7.02% -
  Horiz. % 87.72% 175.44% 157.89% 61.40% 98.25% 107.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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