[BINTAI] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 176.32%
YoY- 57.24%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 12,439 22,358 28,930 15,037 24,320 45,481 21,585 -8.77%
PBT 3,670 -3,381 1,125 747 -4,724 531 -2,691 -
Tax 165 -1 0 -7 -93 -37 439 -15.04%
NP 3,835 -3,382 1,125 740 -4,817 494 -2,252 -
-
NP to SH 3,456 -2,885 1,412 898 -4,731 551 -2,251 -
-
Tax Rate -4.50% - 0.00% 0.94% - 6.97% - -
Total Cost 8,604 25,740 27,805 14,297 29,137 44,987 23,837 -15.61%
-
Net Worth 90,010 178,574 175,900 105,027 83,402 74,774 92,030 -0.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 90,010 178,574 175,900 105,027 83,402 74,774 92,030 -0.36%
NOSH 938,454 853,140 496,459 350,091 289,591 289,591 289,591 21.63%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 30.83% -15.13% 3.89% 4.92% -19.81% 1.09% -10.43% -
ROE 3.84% -1.62% 0.80% 0.86% -5.67% 0.74% -2.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.36 2.75 6.58 4.30 8.46 15.81 7.51 -24.77%
EPS 0.38 -0.36 0.32 0.26 -1.65 0.19 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.22 0.40 0.30 0.29 0.26 0.32 -17.86%
Adjusted Per Share Value based on latest NOSH - 496,459
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.02 1.83 2.37 1.23 1.99 3.73 1.77 -8.77%
EPS 0.28 -0.24 0.12 0.07 -0.39 0.05 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.1464 0.1442 0.0861 0.0684 0.0613 0.0754 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.09 0.09 0.215 0.615 0.115 0.13 0.175 -
P/RPS 6.63 3.27 3.27 14.32 1.36 0.82 2.33 19.03%
P/EPS 23.87 -25.32 66.96 239.76 -6.99 67.85 -22.36 -
EY 4.19 -3.95 1.49 0.42 -14.30 1.47 -4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.41 0.54 2.05 0.40 0.50 0.55 8.94%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 28/02/23 24/02/22 26/02/21 28/02/20 20/02/19 22/02/18 -
Price 0.08 0.085 0.155 0.48 0.10 0.14 0.16 -
P/RPS 5.90 3.09 2.36 11.18 1.18 0.89 2.13 18.49%
P/EPS 21.22 -23.91 48.27 187.13 -6.08 73.07 -20.44 -
EY 4.71 -4.18 2.07 0.53 -16.45 1.37 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.39 0.39 1.60 0.34 0.54 0.50 8.36%

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