Highlights

[BINTAI] YoY TTM Result on 2019-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -94.85%    YoY -     -93.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 89,868 147,139 219,051 682,789 477,604 473,866 383,908 -21.48%
  YoY % -38.92% -32.83% -67.92% 42.96% 0.79% 23.43% -
  Horiz. % 23.41% 38.33% 57.06% 177.85% 124.41% 123.43% 100.00%
PBT 108 722 2,384 -13,439 -24,484 5,605 6,041 -48.83%
  YoY % -85.04% -69.71% 117.74% 45.11% -536.82% -7.22% -
  Horiz. % 1.79% 11.95% 39.46% -222.46% -405.30% 92.78% 100.00%
Tax -1,112 -439 -782 -475 -6,923 2,444 -10,577 -31.28%
  YoY % -153.30% 43.86% -64.63% 93.14% -383.27% 123.11% -
  Horiz. % 10.51% 4.15% 7.39% 4.49% 65.45% -23.11% 100.00%
NP -1,004 283 1,602 -13,914 -31,407 8,049 -4,536 -22.21%
  YoY % -454.77% -82.33% 111.51% 55.70% -490.20% 277.45% -
  Horiz. % 22.13% -6.24% -35.32% 306.75% 692.39% -177.45% 100.00%
NP to SH -359 335 4,916 -11,676 -36,080 6,035 -1,506 -21.24%
  YoY % -207.16% -93.19% 142.10% 67.64% -697.85% 500.73% -
  Horiz. % 23.84% -22.24% -326.43% 775.30% 2,395.75% -400.73% 100.00%
Tax Rate 1,029.63 % 60.80 % 32.80 % - % - % -43.60 % 175.09 % 34.31%
  YoY % 1,593.47% 85.37% 0.00% 0.00% 0.00% -124.90% -
  Horiz. % 588.06% 34.72% 18.73% 0.00% 0.00% -24.90% 100.00%
Total Cost 90,872 146,856 217,449 696,703 509,011 465,817 388,444 -21.49%
  YoY % -38.12% -32.46% -68.79% 36.87% 9.27% 19.92% -
  Horiz. % 23.39% 37.81% 55.98% 179.36% 131.04% 119.92% 100.00%
Net Worth 77,650 80,526 71,898 49,983 46,316 66,245 58,072 4.96%
  YoY % -3.57% 12.00% 43.84% 7.92% -30.08% 14.07% -
  Horiz. % 133.71% 138.66% 123.81% 86.07% 79.76% 114.07% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/07/16 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 77,650 80,526 71,898 49,983 46,316 66,245 58,072 4.96%
  YoY % -3.57% 12.00% 43.84% 7.92% -30.08% 14.07% -
  Horiz. % 133.71% 138.66% 123.81% 86.07% 79.76% 114.07% 100.00%
NOSH 287,594 287,594 287,594 217,320 178,141 101,916 101,882 18.86%
  YoY % 0.00% 0.00% 32.34% 21.99% 74.79% 0.03% -
  Horiz. % 282.28% 282.28% 282.28% 213.30% 174.85% 100.03% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.12 % 0.19 % 0.73 % -2.04 % -6.58 % 1.70 % -1.18 % -0.87%
  YoY % -689.47% -73.97% 135.78% 69.00% -487.06% 244.07% -
  Horiz. % 94.92% -16.10% -61.86% 172.88% 557.63% -144.07% 100.00%
ROE -0.46 % 0.42 % 6.84 % -23.36 % -77.90 % 9.11 % -2.59 % -25.01%
  YoY % -209.52% -93.86% 129.28% 70.01% -955.10% 451.74% -
  Horiz. % 17.76% -16.22% -264.09% 901.93% 3,007.72% -351.74% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.25 51.16 76.17 314.19 268.10 464.95 376.82 -33.94%
  YoY % -38.92% -32.83% -75.76% 17.19% -42.34% 23.39% -
  Horiz. % 8.29% 13.58% 20.21% 83.38% 71.15% 123.39% 100.00%
EPS -0.12 0.12 1.71 -5.37 -20.25 5.92 -1.48 -34.19%
  YoY % -200.00% -92.98% 131.84% 73.48% -442.06% 500.00% -
  Horiz. % 8.11% -8.11% -115.54% 362.84% 1,368.24% -400.00% 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 0.2700 0.2800 0.2500 0.2300 0.2600 0.6500 0.5700 -11.70%
  YoY % -3.57% 12.00% 8.70% -11.54% -60.00% 14.04% -
  Horiz. % 47.37% 49.12% 43.86% 40.35% 45.61% 114.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 28.23 46.23 68.82 214.52 150.05 148.88 120.62 -21.48%
  YoY % -38.94% -32.82% -67.92% 42.97% 0.79% 23.43% -
  Horiz. % 23.40% 38.33% 57.06% 177.85% 124.40% 123.43% 100.00%
EPS -0.11 0.11 1.54 -3.67 -11.34 1.90 -0.47 -21.48%
  YoY % -200.00% -92.86% 141.96% 67.64% -696.84% 504.26% -
  Horiz. % 23.40% -23.40% -327.66% 780.85% 2,412.77% -404.26% 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 0.2440 0.2530 0.2259 0.1570 0.1455 0.2081 0.1825 4.95%
  YoY % -3.56% 12.00% 43.89% 7.90% -30.08% 14.03% -
  Horiz. % 133.70% 138.63% 123.78% 86.03% 79.73% 114.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 -
P/RPS 0.18 0.25 0.18 0.08 0.10 0.07 0.08 14.46%
  YoY % -28.00% 38.89% 125.00% -20.00% 42.86% -12.50% -
  Horiz. % 225.00% 312.50% 225.00% 100.00% 125.00% 87.50% 100.00%
P/EPS -44.06 111.60 7.90 -4.47 -1.33 5.24 -21.31 12.86%
  YoY % -139.48% 1,312.66% 276.73% -236.09% -125.38% 124.59% -
  Horiz. % 206.76% -523.70% -37.07% 20.98% 6.24% -24.59% 100.00%
EY -2.27 0.90 12.66 -22.39 -75.01 19.10 -4.69 -11.38%
  YoY % -352.22% -92.89% 156.54% 70.15% -492.72% 507.25% -
  Horiz. % 48.40% -19.19% -269.94% 477.40% 1,599.36% -407.25% 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 0.20 0.46 0.54 1.04 1.04 0.48 0.55 -15.50%
  YoY % -56.52% -14.81% -48.08% 0.00% 116.67% -12.73% -
  Horiz. % 36.36% 83.64% 98.18% 189.09% 189.09% 87.27% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 -
Price 0.1000 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 -
P/RPS 0.32 0.23 0.16 0.07 0.09 0.05 0.08 25.97%
  YoY % 39.13% 43.75% 128.57% -22.22% 80.00% -37.50% -
  Horiz. % 400.00% 287.50% 200.00% 87.50% 112.50% 62.50% 100.00%
P/EPS -80.11 103.02 7.31 -4.28 -1.16 3.80 -21.65 24.34%
  YoY % -177.76% 1,309.30% 270.79% -268.97% -130.53% 117.55% -
  Horiz. % 370.02% -475.84% -33.76% 19.77% 5.36% -17.55% 100.00%
EY -1.25 0.97 13.67 -23.36 -86.19 26.32 -4.62 -19.56%
  YoY % -228.87% -92.90% 158.52% 72.90% -427.47% 669.70% -
  Horiz. % 27.06% -21.00% -295.89% 505.63% 1,865.58% -569.70% 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 0.37 0.43 0.50 1.00 0.90 0.35 0.56 -6.67%
  YoY % -13.95% -14.00% -50.00% 11.11% 157.14% -37.50% -
  Horiz. % 66.07% 76.79% 89.29% 178.57% 160.71% 62.50% 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
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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