[BINTAI] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 75.67%
YoY- 158.43%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 75,594 76,564 95,058 115,189 396,444 649,046 484,039 -26.59%
PBT -334 -6,538 2,032 6,378 -15,464 -1,269 -10,078 -43.29%
Tax -3,386 -1,026 339 -39 -2,007 -6,230 -722 29.34%
NP -3,720 -7,564 2,371 6,339 -17,471 -7,499 -10,800 -16.26%
-
NP to SH -2,519 -6,750 2,555 6,505 -11,133 -10,962 -16,231 -26.67%
-
Tax Rate - - -16.68% 0.61% - - - -
Total Cost 79,314 84,128 92,687 108,850 413,915 656,545 494,839 -26.27%
-
Net Worth 175,900 105,027 83,402 74,774 92,030 60,114 98,613 10.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 175,900 105,027 83,402 74,774 92,030 60,114 98,613 10.11%
NOSH 496,459 350,091 289,591 289,591 289,591 214,693 186,064 17.75%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -4.92% -9.88% 2.49% 5.50% -4.41% -1.16% -2.23% -
ROE -1.43% -6.43% 3.06% 8.70% -12.10% -18.24% -16.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.19 21.87 33.05 40.05 137.85 302.31 260.15 -36.39%
EPS -0.57 -1.93 0.89 2.26 -3.87 -5.11 -8.72 -36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.30 0.29 0.26 0.32 0.28 0.53 -4.57%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 6.20 6.28 7.79 9.44 32.50 53.20 39.68 -26.58%
EPS -0.21 -0.55 0.21 0.53 -0.91 -0.90 -1.33 -26.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.0861 0.0684 0.0613 0.0754 0.0493 0.0808 10.12%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.215 0.615 0.115 0.13 0.175 0.22 0.32 -
P/RPS 1.25 2.81 0.35 0.32 0.13 0.07 0.12 47.72%
P/EPS -37.53 -31.90 12.94 5.75 -4.52 -4.31 -3.67 47.27%
EY -2.66 -3.14 7.73 17.40 -22.12 -23.21 -27.26 -32.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 2.05 0.40 0.50 0.55 0.79 0.60 -1.73%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 26/02/21 28/02/20 20/02/19 22/02/18 23/02/17 23/02/16 -
Price 0.16 0.48 0.10 0.14 0.16 0.225 0.315 -
P/RPS 0.93 2.19 0.30 0.35 0.12 0.07 0.12 40.63%
P/EPS -27.93 -24.90 11.26 6.19 -4.13 -4.41 -3.61 40.59%
EY -3.58 -4.02 8.88 16.16 -24.19 -22.69 -27.69 -28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.60 0.34 0.54 0.50 0.80 0.59 -6.26%

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