Highlights

[BINTAI] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 18-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     101.05%    YoY -     102.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 682,789 662,128 651,952 626,208 477,604 433,538 407,482 41.03%
  QoQ % 3.12% 1.56% 4.11% 31.11% 10.16% 6.39% -
  Horiz. % 167.56% 162.49% 160.00% 153.68% 117.21% 106.39% 100.00%
PBT -13,439 154 840 1,340 -24,487 -30,798 -33,198 -45.25%
  QoQ % -8,789.05% -81.59% -37.31% 105.47% 20.49% 7.23% -
  Horiz. % 40.48% -0.47% -2.53% -4.04% 73.76% 92.77% 100.00%
Tax -475 -109 -200 -200 -6,923 -1,033 -1,652 -56.40%
  QoQ % -334.45% 45.33% 0.00% 97.11% -569.97% 37.45% -
  Horiz. % 28.75% 6.62% 12.11% 12.11% 419.07% 62.55% 100.00%
NP -13,914 45 640 1,140 -31,410 -31,832 -34,850 -45.75%
  QoQ % -30,792.88% -92.92% -43.86% 103.63% 1.33% 8.66% -
  Horiz. % 39.93% -0.13% -1.84% -3.27% 90.13% 91.34% 100.00%
NP to SH -11,676 -1,196 310 380 -36,083 -34,686 -35,768 -52.56%
  QoQ % -876.25% -485.81% -18.42% 101.05% -4.03% 3.02% -
  Horiz. % 32.64% 3.34% -0.87% -1.06% 100.88% 96.98% 100.00%
Tax Rate - % 70.69 % 23.81 % 14.93 % - % - % - % -
  QoQ % 0.00% 196.89% 59.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 473.48% 159.48% 100.00% - - -
Total Cost 696,703 662,082 651,312 625,068 509,014 465,370 442,332 35.34%
  QoQ % 5.23% 1.65% 4.20% 22.80% 9.38% 5.21% -
  Horiz. % 157.51% 149.68% 147.25% 141.31% 115.08% 105.21% 100.00%
Net Worth 49,983 59,799 59,526 53,199 46,324 98,555 101,849 -37.76%
  QoQ % -16.42% 0.46% 11.89% 14.84% -53.00% -3.23% -
  Horiz. % 49.08% 58.71% 58.45% 52.23% 45.48% 96.77% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 49,983 59,799 59,526 53,199 46,324 98,555 101,849 -37.76%
  QoQ % -16.42% 0.46% 11.89% 14.84% -53.00% -3.23% -
  Horiz. % 49.08% 58.71% 58.45% 52.23% 45.48% 96.77% 100.00%
NOSH 217,320 213,571 212,594 189,999 178,172 185,954 172,625 16.57%
  QoQ % 1.76% 0.46% 11.89% 6.64% -4.18% 7.72% -
  Horiz. % 125.89% 123.72% 123.15% 110.06% 103.21% 107.72% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.04 % 0.01 % 0.10 % 0.18 % -6.58 % -7.34 % -8.55 % -61.50%
  QoQ % -20,500.00% -90.00% -44.44% 102.74% 10.35% 14.15% -
  Horiz. % 23.86% -0.12% -1.17% -2.11% 76.96% 85.85% 100.00%
ROE -23.36 % -2.00 % 0.52 % 0.71 % -77.89 % -35.19 % -35.12 % -23.78%
  QoQ % -1,068.00% -484.62% -26.76% 100.91% -121.34% -0.20% -
  Horiz. % 66.51% 5.69% -1.48% -2.02% 221.78% 100.20% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 314.19 310.03 306.67 329.58 268.06 233.14 236.05 20.98%
  QoQ % 1.34% 1.10% -6.95% 22.95% 14.98% -1.23% -
  Horiz. % 133.10% 131.34% 129.92% 139.62% 113.56% 98.77% 100.00%
EPS -5.37 -0.56 0.14 0.20 -20.25 -18.65 -20.72 -59.32%
  QoQ % -858.93% -500.00% -30.00% 100.99% -8.58% 9.99% -
  Horiz. % 25.92% 2.70% -0.68% -0.97% 97.73% 90.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.2800 0.2800 0.2800 0.2600 0.5300 0.5900 -46.61%
  QoQ % -17.86% 0.00% 0.00% 7.69% -50.94% -10.17% -
  Horiz. % 38.98% 47.46% 47.46% 47.46% 44.07% 89.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 235.78 228.64 225.13 216.24 164.92 149.71 140.71 41.03%
  QoQ % 3.12% 1.56% 4.11% 31.12% 10.16% 6.40% -
  Horiz. % 167.56% 162.49% 160.00% 153.68% 117.21% 106.40% 100.00%
EPS -4.03 -0.41 0.11 0.13 -12.46 -11.98 -12.35 -52.57%
  QoQ % -882.93% -472.73% -15.38% 101.04% -4.01% 3.00% -
  Horiz. % 32.63% 3.32% -0.89% -1.05% 100.89% 97.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1726 0.2065 0.2056 0.1837 0.1600 0.3403 0.3517 -37.76%
  QoQ % -16.42% 0.44% 11.92% 14.81% -52.98% -3.24% -
  Horiz. % 49.08% 58.71% 58.46% 52.23% 45.49% 96.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2400 0.2200 0.1950 0.2000 0.2700 0.3200 0.2550 -
P/RPS 0.08 0.07 0.06 0.06 0.10 0.14 0.11 -19.11%
  QoQ % 14.29% 16.67% 0.00% -40.00% -28.57% 27.27% -
  Horiz. % 72.73% 63.64% 54.55% 54.55% 90.91% 127.27% 100.00%
P/EPS -4.47 -39.29 133.73 100.00 -1.33 -1.72 -1.23 136.19%
  QoQ % 88.62% -129.38% 33.73% 7,618.80% 22.67% -39.84% -
  Horiz. % 363.41% 3,194.31% -10,872.36% -8,130.08% 108.13% 139.84% 100.00%
EY -22.39 -2.55 0.75 1.00 -75.01 -58.29 -81.25 -57.62%
  QoQ % -778.04% -440.00% -25.00% 101.33% -28.68% 28.26% -
  Horiz. % 27.56% 3.14% -0.92% -1.23% 92.32% 71.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.79 0.70 0.71 1.04 0.60 0.43 80.08%
  QoQ % 31.65% 12.86% -1.41% -31.73% 73.33% 39.53% -
  Horiz. % 241.86% 183.72% 162.79% 165.12% 241.86% 139.53% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 -
Price 0.2300 0.2250 0.1800 0.2000 0.2350 0.3150 0.3200 -
P/RPS 0.07 0.07 0.06 0.06 0.09 0.14 0.14 -36.98%
  QoQ % 0.00% 16.67% 0.00% -33.33% -35.71% 0.00% -
  Horiz. % 50.00% 50.00% 42.86% 42.86% 64.29% 100.00% 100.00%
P/EPS -4.28 -40.18 123.44 100.00 -1.16 -1.69 -1.54 97.55%
  QoQ % 89.35% -132.55% 23.44% 8,720.69% 31.36% -9.74% -
  Horiz. % 277.92% 2,609.09% -8,015.58% -6,493.51% 75.32% 109.74% 100.00%
EY -23.36 -2.49 0.81 1.00 -86.18 -59.22 -64.75 -49.29%
  QoQ % -838.15% -407.41% -19.00% 101.16% -45.53% 8.54% -
  Horiz. % 36.08% 3.85% -1.25% -1.54% 133.10% 91.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.80 0.64 0.71 0.90 0.59 0.54 50.74%
  QoQ % 25.00% 25.00% -9.86% -21.11% 52.54% 9.26% -
  Horiz. % 185.19% 148.15% 118.52% 131.48% 166.67% 109.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS