[BINTAI] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -485.81%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 72,410 141,852 280,334 662,128 433,538 419,974 424,785 -25.52%
PBT 3,908 2,161 -3,146 154 -30,798 -9,888 4,116 -0.86%
Tax -124 -1,161 -2,152 -109 -1,033 3,188 -1,462 -33.70%
NP 3,784 1,000 -5,298 45 -31,832 -6,700 2,653 6.09%
-
NP to SH 4,174 1,214 -886 -1,196 -34,686 -4,998 301 54.96%
-
Tax Rate 3.17% 53.73% - 70.78% - - 35.52% -
Total Cost 68,626 140,852 285,633 662,082 465,370 426,674 422,132 -26.11%
-
Net Worth 83,402 74,774 92,030 59,799 98,555 55,012 60,609 5.46%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 59,799 98,555 55,012 60,609 5.46%
NOSH 289,591 289,591 289,591 213,571 185,954 101,874 102,727 18.84%
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 5.23% 0.70% -1.89% 0.01% -7.34% -1.60% 0.62% -
ROE 5.01% 1.62% -0.96% -2.00% -35.19% -9.09% 0.50% -
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 25.18 49.32 97.48 310.03 233.14 412.25 413.51 -37.26%
EPS 1.45 0.43 -0.31 -0.56 -18.65 -4.91 0.29 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.26 0.32 0.28 0.53 0.54 0.59 -11.15%
Adjusted Per Share Value based on latest NOSH - 214,693
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 5.94 11.63 22.98 54.27 35.54 34.42 34.82 -25.51%
EPS 0.34 0.10 -0.07 -0.10 -2.84 -0.41 0.02 60.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.0613 0.0754 0.049 0.0808 0.0451 0.0497 5.46%
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 0.115 0.13 0.175 0.22 0.32 0.27 0.305 -
P/RPS 0.46 0.26 0.18 0.07 0.14 0.07 0.07 36.84%
P/EPS 7.92 30.78 -56.76 -39.29 -1.72 -5.50 103.98 -34.88%
EY 12.62 3.25 -1.76 -2.55 -58.29 -18.17 0.96 53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.55 0.79 0.60 0.50 0.52 -4.27%
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 0.10 0.14 0.16 0.225 0.315 0.29 0.345 -
P/RPS 0.40 0.28 0.16 0.07 0.14 0.07 0.08 30.75%
P/EPS 6.89 33.15 -51.90 -40.18 -1.69 -5.91 117.61 -37.66%
EY 14.52 3.02 -1.93 -2.49 -59.22 -16.92 0.85 60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.50 0.80 0.59 0.54 0.58 -8.51%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment