[BINTAI] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 42.1%
YoY- 44.94%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 85,847 116,219 91,293 545,479 599,839 499,485 340,570 -20.50%
PBT -12,009 7,287 3,156 -13,077 -7,465 869 -6,816 9.89%
Tax -1,112 395 437 -2,428 -6,197 1,618 -2,403 -12.04%
NP -13,121 7,682 3,593 -15,505 -13,662 2,487 -9,219 6.05%
-
NP to SH -12,379 7,837 3,703 -9,934 -18,041 -2,013 -10,531 2.72%
-
Tax Rate - -5.42% -13.85% - - -186.19% - -
Total Cost 98,968 108,537 87,700 560,984 613,501 496,998 349,789 -18.96%
-
Net Worth 85,668 86,278 71,898 94,906 59,526 101,914 47,887 10.16%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 85,668 86,278 71,898 94,906 59,526 101,914 47,887 10.16%
NOSH 318,291 289,591 289,591 289,591 214,590 172,737 101,887 20.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -15.28% 6.61% 3.94% -2.84% -2.28% 0.50% -2.71% -
ROE -14.45% 9.08% 5.15% -10.47% -30.31% -1.98% -21.99% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 27.06 40.41 31.74 189.67 282.15 289.16 334.26 -34.20%
EPS -3.90 2.73 1.29 -3.45 -8.49 -1.17 -10.34 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.30 0.25 0.33 0.28 0.59 0.47 -8.81%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.04 9.53 7.48 44.71 49.17 40.94 27.92 -20.49%
EPS -1.01 0.64 0.30 -0.81 -1.48 -0.17 -0.86 2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0707 0.0589 0.0778 0.0488 0.0835 0.0393 10.14%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.535 0.12 0.16 0.165 0.195 0.255 0.36 -
P/RPS 1.98 0.30 0.50 0.09 0.07 0.09 0.11 61.81%
P/EPS -13.71 4.40 12.43 -4.78 -2.30 -21.88 -3.48 25.64%
EY -7.29 22.71 8.05 -20.93 -43.52 -4.57 -28.71 -20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.40 0.64 0.50 0.70 0.43 0.77 17.03%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 01/12/20 21/11/19 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 -
Price 0.835 0.115 0.135 0.175 0.18 0.32 0.345 -
P/RPS 3.09 0.28 0.43 0.09 0.06 0.11 0.10 77.05%
P/EPS -21.40 4.22 10.48 -5.07 -2.12 -27.46 -3.34 36.24%
EY -4.67 23.70 9.54 -19.74 -47.15 -3.64 -29.96 -26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 0.38 0.54 0.53 0.64 0.54 0.73 27.15%

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