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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 147,139 219,051 682,789 477,604 473,866 383,908 344,796 -13.23%
  YoY % -32.83% -67.92% 42.96% 0.79% 23.43% 11.34% -
  Horiz. % 42.67% 63.53% 198.03% 138.52% 137.43% 111.34% 100.00%
PBT 722 2,384 -13,439 -24,484 5,605 6,041 6,900 -31.34%
  YoY % -69.71% 117.74% 45.11% -536.82% -7.22% -12.45% -
  Horiz. % 10.46% 34.55% -194.77% -354.84% 81.23% 87.55% 100.00%
Tax -439 -782 -475 -6,923 2,444 -10,577 -3,595 -29.55%
  YoY % 43.86% -64.63% 93.14% -383.27% 123.11% -194.21% -
  Horiz. % 12.21% 21.75% 13.21% 192.57% -67.98% 294.21% 100.00%
NP 283 1,602 -13,914 -31,407 8,049 -4,536 3,305 -33.60%
  YoY % -82.33% 111.51% 55.70% -490.20% 277.45% -237.25% -
  Horiz. % 8.56% 48.47% -421.00% -950.29% 243.54% -137.25% 100.00%
NP to SH 335 4,916 -11,676 -36,080 6,035 -1,506 -819 -
  YoY % -93.19% 142.10% 67.64% -697.85% 500.73% -83.88% -
  Horiz. % -40.90% -600.24% 1,425.64% 4,405.37% -736.87% 183.88% 100.00%
Tax Rate 60.80 % 32.80 % - % - % -43.60 % 175.09 % 52.10 % 2.61%
  YoY % 85.37% 0.00% 0.00% 0.00% -124.90% 236.07% -
  Horiz. % 116.70% 62.96% 0.00% 0.00% -83.69% 336.07% 100.00%
Total Cost 146,856 217,449 696,703 509,011 465,817 388,444 341,491 -13.11%
  YoY % -32.46% -68.79% 36.87% 9.27% 19.92% 13.75% -
  Horiz. % 43.00% 63.68% 204.02% 149.06% 136.41% 113.75% 100.00%
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39%
  YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% -
  Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 80,526 71,898 49,983 46,316 66,245 58,072 62,210 4.39%
  YoY % 12.00% 43.84% 7.92% -30.08% 14.07% -6.65% -
  Horiz. % 129.44% 115.57% 80.35% 74.45% 106.49% 93.35% 100.00%
NOSH 287,594 287,594 217,320 178,141 101,916 101,882 101,984 18.85%
  YoY % 0.00% 32.34% 21.99% 74.79% 0.03% -0.10% -
  Horiz. % 282.00% 282.00% 213.09% 174.68% 99.93% 99.90% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.19 % 0.73 % -2.04 % -6.58 % 1.70 % -1.18 % 0.96 % -23.65%
  YoY % -73.97% 135.78% 69.00% -487.06% 244.07% -222.92% -
  Horiz. % 19.79% 76.04% -212.50% -685.42% 177.08% -122.92% 100.00%
ROE 0.42 % 6.84 % -23.36 % -77.90 % 9.11 % -2.59 % -1.32 % -
  YoY % -93.86% 129.28% 70.01% -955.10% 451.74% -96.21% -
  Horiz. % -31.82% -518.18% 1,769.70% 5,901.52% -690.15% 196.21% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.16 76.17 314.19 268.10 464.95 376.82 338.09 -26.99%
  YoY % -32.83% -75.76% 17.19% -42.34% 23.39% 11.46% -
  Horiz. % 15.13% 22.53% 92.93% 79.30% 137.52% 111.46% 100.00%
EPS 0.12 1.71 -5.37 -20.25 5.92 -1.48 -0.80 -
  YoY % -92.98% 131.84% 73.48% -442.06% 500.00% -85.00% -
  Horiz. % -15.00% -213.75% 671.25% 2,531.25% -740.00% 185.00% 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 0.2800 0.2500 0.2300 0.2600 0.6500 0.5700 0.6100 -12.17%
  YoY % 12.00% 8.70% -11.54% -60.00% 14.04% -6.56% -
  Horiz. % 45.90% 40.98% 37.70% 42.62% 106.56% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 50.81 75.64 235.78 164.92 163.63 132.57 119.06 -13.23%
  YoY % -32.83% -67.92% 42.97% 0.79% 23.43% 11.35% -
  Horiz. % 42.68% 63.53% 198.03% 138.52% 137.43% 111.35% 100.00%
EPS 0.12 1.70 -4.03 -12.46 2.08 -0.52 -0.28 -
  YoY % -92.94% 142.18% 67.66% -699.04% 500.00% -85.71% -
  Horiz. % -42.86% -607.14% 1,439.29% 4,450.00% -742.86% 185.71% 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 0.2781 0.2483 0.1726 0.1599 0.2288 0.2005 0.2148 4.40%
  YoY % 12.00% 43.86% 7.94% -30.11% 14.11% -6.66% -
  Horiz. % 129.47% 115.60% 80.35% 74.44% 106.52% 93.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1300 0.1350 0.2400 0.2700 0.3100 0.3150 0.2950 -
P/RPS 0.25 0.18 0.08 0.10 0.07 0.08 0.09 18.55%
  YoY % 38.89% 125.00% -20.00% 42.86% -12.50% -11.11% -
  Horiz. % 277.78% 200.00% 88.89% 111.11% 77.78% 88.89% 100.00%
P/EPS 111.60 7.90 -4.47 -1.33 5.24 -21.31 -36.73 -
  YoY % 1,312.66% 276.73% -236.09% -125.38% 124.59% 41.98% -
  Horiz. % -303.84% -21.51% 12.17% 3.62% -14.27% 58.02% 100.00%
EY 0.90 12.66 -22.39 -75.01 19.10 -4.69 -2.72 -
  YoY % -92.89% 156.54% 70.15% -492.72% 507.25% -72.43% -
  Horiz. % -33.09% -465.44% 823.16% 2,757.72% -702.21% 172.43% 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 0.46 0.54 1.04 1.04 0.48 0.55 0.48 -0.71%
  YoY % -14.81% -48.08% 0.00% 116.67% -12.73% 14.58% -
  Horiz. % 95.83% 112.50% 216.67% 216.67% 100.00% 114.58% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 25/05/17 31/05/16 28/05/15 28/05/14 31/05/13 -
Price 0.1200 0.1250 0.2300 0.2350 0.2250 0.3200 0.3700 -
P/RPS 0.23 0.16 0.07 0.09 0.05 0.08 0.11 13.07%
  YoY % 43.75% 128.57% -22.22% 80.00% -37.50% -27.27% -
  Horiz. % 209.09% 145.45% 63.64% 81.82% 45.45% 72.73% 100.00%
P/EPS 103.02 7.31 -4.28 -1.16 3.80 -21.65 -46.07 -
  YoY % 1,309.30% 270.79% -268.97% -130.53% 117.55% 53.01% -
  Horiz. % -223.62% -15.87% 9.29% 2.52% -8.25% 46.99% 100.00%
EY 0.97 13.67 -23.36 -86.19 26.32 -4.62 -2.17 -
  YoY % -92.90% 158.52% 72.90% -427.47% 669.70% -112.90% -
  Horiz. % -44.70% -629.95% 1,076.50% 3,971.89% -1,212.90% 212.90% 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 0.43 0.50 1.00 0.90 0.35 0.56 0.61 -5.66%
  YoY % -14.00% -50.00% 11.11% 157.14% -37.50% -8.20% -
  Horiz. % 70.49% 81.97% 163.93% 147.54% 57.38% 91.80% 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.
 


 

270  270  490  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers