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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers