[BINTAI] YoY TTM Result on 30-Jun-2024 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 103.85%
YoY- 114.88%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 31,995 95,133 114,898 56,837 89,957 140,985 114,073 -19.07%
PBT 10,188 -120,635 3,257 -3,955 -12,458 11,081 9,819 0.61%
Tax -1,779 398 -5 -3,393 -1,112 191 -1,113 8.12%
NP 8,409 -120,237 3,252 -7,348 -13,570 11,272 8,706 -0.57%
-
NP to SH 8,309 -55,842 4,212 -6,393 -12,892 11,395 10,789 -4.25%
-
Tax Rate 17.46% - 0.15% - - -1.72% 11.34% -
Total Cost 23,586 215,370 111,646 64,185 103,527 129,713 105,367 -22.06%
-
Net Worth 117,717 89,376 188,487 114,567 74,756 92,030 71,898 8.55%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 117,717 89,376 188,487 114,567 74,756 92,030 71,898 8.55%
NOSH 1,248,333 938,454 853,140 381,891 289,591 289,591 289,591 27.54%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.28% -126.39% 2.83% -12.93% -15.08% 8.00% 7.63% -
ROE 7.06% -62.48% 2.23% -5.58% -17.25% 12.38% 15.01% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.56 10.64 15.24 14.88 48.13 49.02 39.66 -36.63%
EPS 0.67 -6.25 0.56 -1.67 -6.90 3.96 3.75 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0943 0.10 0.25 0.30 0.40 0.32 0.25 -14.98%
Adjusted Per Share Value based on latest NOSH - 1,248,333
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.56 7.62 9.20 4.55 7.21 11.29 9.14 -19.09%
EPS 0.67 -4.47 0.34 -0.51 -1.03 0.91 0.86 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0943 0.0716 0.151 0.0918 0.0599 0.0737 0.0576 8.55%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.085 0.08 0.09 0.40 0.10 0.12 0.125 -
P/RPS 3.32 0.75 0.59 2.69 0.21 0.24 0.32 47.63%
P/EPS 12.77 -1.28 16.11 -23.89 -1.45 3.03 3.33 25.08%
EY 7.83 -78.10 6.21 -4.19 -68.98 33.02 30.01 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.36 1.33 0.25 0.38 0.50 10.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 26/08/22 30/08/21 26/08/20 21/08/19 27/08/18 -
Price 0.11 0.075 0.095 0.48 0.70 0.125 0.17 -
P/RPS 4.29 0.70 0.62 3.23 1.45 0.25 0.43 46.67%
P/EPS 16.53 -1.20 17.01 -28.67 -10.15 3.15 4.53 24.05%
EY 6.05 -83.31 5.88 -3.49 -9.85 31.70 22.07 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.75 0.38 1.60 1.75 0.39 0.68 9.45%

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