[BINTAI] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 45.47%
YoY- -364.19%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 51,218 131,740 75,594 76,564 95,058 115,189 396,444 -28.88%
PBT -120,087 -1,300 -334 -6,538 2,032 6,378 -15,464 40.70%
Tax 564 -6 -3,386 -1,026 339 -39 -2,007 -
NP -119,523 -1,306 -3,720 -7,564 2,371 6,339 -17,471 37.76%
-
NP to SH -55,581 -552 -2,519 -6,750 2,555 6,505 -11,133 30.71%
-
Tax Rate - - - - -16.68% 0.61% - -
Total Cost 170,741 133,046 79,314 84,128 92,687 108,850 413,915 -13.71%
-
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 -233.36% -0.99% -4.92% -9.88% 2.49% 5.50% -4.41% -
ROE -61.75% -0.31% -1.43% -6.43% 3.06% 8.70% -12.10% -
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 5.59 16.23 17.19 21.87 33.05 40.05 137.85 -41.37%
EPS -6.06 -0.07 -0.57 -1.93 0.89 2.26 -3.87 7.75%
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 - 350,091
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.20 10.80 6.20 6.28 7.79 9.44 32.50 -28.88%
EPS -4.56 -0.05 -0.21 -0.55 0.21 0.53 -0.91 30.79%
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 1.61 0.55 1.25 2.81 0.35 0.32 0.13 52.07%
P/EPS -1.48 -132.34 -37.53 -31.90 12.94 5.75 -4.52 -16.97%
EY -67.38 -0.76 -2.66 -3.14 7.73 17.40 -22.12 20.38%
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 0.16 0.48 0.10 0.14 0.16 -
P/RPS 1.43 0.52 0.93 2.19 0.30 0.35 0.12 51.10%
P/EPS -1.32 -124.99 -27.93 -24.90 11.26 6.19 -4.13 -17.30%
EY -75.80 -0.80 -3.58 -4.02 8.88 16.16 -24.19 20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.39 0.40 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