[BINTAI] YoY TTM Result on 30-Sep-2024 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 35.54%
YoY- 118.19%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 30,320 61,137 138,312 61,701 85,847 116,219 91,293 -16.76%
PBT 13,411 -127,138 3,206 -712 -12,009 7,287 3,156 27.24%
Tax -1,779 398 -5 -3,393 -1,112 395 437 -
NP 11,632 -126,740 3,201 -4,105 -13,121 7,682 3,593 21.60%
-
NP to SH 11,262 -61,922 3,745 -3,033 -12,379 7,837 3,703 20.34%
-
Tax Rate 13.27% - 0.16% - - -5.42% -13.85% -
Total Cost 18,688 187,877 135,111 65,806 98,968 108,537 87,700 -22.69%
-
Net Worth 111,873 85,539 195,706 117,923 85,668 86,278 71,898 7.63%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 111,873 85,539 195,706 117,923 85,668 86,278 71,898 7.63%
NOSH 1,219,990 938,454 853,140 393,076 318,291 289,591 289,591 27.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 38.36% -207.30% 2.31% -6.65% -15.28% 6.61% 3.94% -
ROE 10.07% -72.39% 1.91% -2.57% -14.45% 9.08% 5.15% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.49 6.75 17.67 15.70 27.06 40.41 31.74 -34.54%
EPS 0.92 -6.84 0.48 -0.77 -3.90 2.73 1.29 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0945 0.25 0.30 0.27 0.30 0.25 -15.38%
Adjusted Per Share Value based on latest NOSH - 1,219,990
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2.49 5.01 11.34 5.06 7.04 9.53 7.48 -16.73%
EPS 0.92 -5.08 0.31 -0.25 -1.01 0.64 0.30 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0701 0.1604 0.0967 0.0702 0.0707 0.0589 7.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.095 0.08 0.08 0.605 0.535 0.12 0.16 -
P/RPS 3.82 1.18 0.45 3.85 1.98 0.30 0.50 40.29%
P/EPS 10.29 -1.17 16.72 -78.41 -13.71 4.40 12.43 -3.09%
EY 9.72 -85.51 5.98 -1.28 -7.29 22.71 8.05 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.32 2.02 1.98 0.40 0.64 8.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 28/11/23 24/11/22 25/11/21 01/12/20 21/11/19 22/11/18 -
Price 0.09 0.09 0.095 0.35 0.835 0.115 0.135 -
P/RPS 3.62 1.33 0.54 2.23 3.09 0.28 0.43 42.58%
P/EPS 9.75 -1.32 19.86 -45.36 -21.40 4.22 10.48 -1.19%
EY 10.26 -76.01 5.04 -2.20 -4.67 23.70 9.54 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.38 1.17 3.09 0.38 0.54 10.43%

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