Highlights

[BINTAI] QoQ Annualized Quarter Result on 2019-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     13,301.79%    YoY -     6,743.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,976 54,400 147,139 141,852 121,816 79,016 219,051 -57.80%
  QoQ % 10.25% -63.03% 3.73% 16.45% 54.17% -63.93% -
  Horiz. % 27.38% 24.83% 67.17% 64.76% 55.61% 36.07% 100.00%
PBT 15,310 44,412 722 2,161 2,180 2,976 2,397 243.86%
  QoQ % -65.53% 6,051.25% -66.59% -0.86% -26.75% 24.16% -
  Horiz. % 638.72% 1,852.82% 30.12% 90.17% 90.95% 124.16% 100.00%
Tax 0 0 -439 -1,161 -1,668 -2,520 -782 -
  QoQ % 0.00% 0.00% 62.20% 30.38% 33.81% -222.25% -
  Horiz. % -0.00% -0.00% 56.14% 148.51% 213.30% 322.25% 100.00%
NP 15,310 44,412 283 1,000 512 456 1,615 347.31%
  QoQ % -65.53% 15,593.29% -71.70% 95.31% 12.28% -71.76% -
  Horiz. % 947.99% 2,749.97% 17.52% 61.92% 31.70% 28.24% 100.00%
NP to SH 15,724 44,896 335 1,214 720 656 4,929 116.55%
  QoQ % -64.98% 13,301.79% -72.42% 68.70% 9.76% -86.69% -
  Horiz. % 319.01% 910.85% 6.80% 24.64% 14.61% 13.31% 100.00%
Tax Rate - % - % 60.80 % 53.73 % 76.51 % 84.68 % 32.62 % -
  QoQ % 0.00% 0.00% 13.16% -29.77% -9.65% 159.60% -
  Horiz. % 0.00% 0.00% 186.39% 164.71% 234.55% 259.60% 100.00%
Total Cost 44,666 9,988 146,856 140,852 121,304 78,560 217,436 -65.15%
  QoQ % 347.20% -93.20% 4.26% 16.11% 54.41% -63.87% -
  Horiz. % 20.54% 4.59% 67.54% 64.78% 55.79% 36.13% 100.00%
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 100.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 100.00% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 287,594 287,594 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.53 % 81.64 % 0.19 % 0.70 % 0.42 % 0.58 % 0.74 % 957.49%
  QoQ % -68.73% 42,868.42% -72.86% 66.67% -27.59% -21.62% -
  Horiz. % 3,450.00% 11,032.43% 25.68% 94.59% 56.76% 78.38% 100.00%
ROE 18.22 % 48.78 % 0.42 % 1.62 % 1.00 % 0.91 % 6.86 % 91.67%
  QoQ % -62.65% 11,514.29% -74.07% 62.00% 9.89% -86.73% -
  Horiz. % 265.60% 711.08% 6.12% 23.62% 14.58% 13.27% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.85 18.92 51.16 49.32 42.36 27.47 76.17 -57.81%
  QoQ % 10.20% -63.02% 3.73% 16.43% 54.20% -63.94% -
  Horiz. % 27.37% 24.84% 67.17% 64.75% 55.61% 36.06% 100.00%
EPS 5.46 15.60 0.12 0.43 0.26 0.24 1.71 116.68%
  QoQ % -65.00% 12,900.00% -72.09% 65.38% 8.33% -85.96% -
  Horiz. % 319.30% 912.28% 7.02% 25.15% 15.20% 14.04% 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 0.3000 0.3200 0.2800 0.2600 0.2500 0.2500 0.2500 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.71 18.79 50.81 48.98 42.06 27.29 75.64 -57.80%
  QoQ % 10.22% -63.02% 3.74% 16.45% 54.12% -63.92% -
  Horiz. % 27.38% 24.84% 67.17% 64.75% 55.61% 36.08% 100.00%
EPS 5.43 15.50 0.12 0.42 0.25 0.23 1.70 116.73%
  QoQ % -64.97% 12,816.67% -71.43% 68.00% 8.70% -86.47% -
  Horiz. % 319.41% 911.76% 7.06% 24.71% 14.71% 13.53% 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 0.2979 0.3178 0.2781 0.2582 0.2483 0.2483 0.2483 12.90%
  QoQ % -6.26% 14.28% 7.71% 3.99% 0.00% 0.00% -
  Horiz. % 119.98% 127.99% 112.00% 103.99% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1200 0.1200 0.1300 0.1300 0.1600 0.1250 0.1350 -
P/RPS 0.58 0.63 0.25 0.26 0.38 0.45 0.18 118.00%
  QoQ % -7.94% 152.00% -3.85% -31.58% -15.56% 150.00% -
  Horiz. % 322.22% 350.00% 138.89% 144.44% 211.11% 250.00% 100.00%
P/EPS 2.19 0.77 111.60 30.78 63.91 54.80 7.88 -57.38%
  QoQ % 184.42% -99.31% 262.57% -51.84% 16.62% 595.43% -
  Horiz. % 27.79% 9.77% 1,416.24% 390.61% 811.04% 695.43% 100.00%
EY 45.56 130.09 0.90 3.25 1.56 1.82 12.70 134.16%
  QoQ % -64.98% 14,354.45% -72.31% 108.33% -14.29% -85.67% -
  Horiz. % 358.74% 1,024.33% 7.09% 25.59% 12.28% 14.33% 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 0.40 0.38 0.46 0.50 0.64 0.50 0.54 -18.12%
  QoQ % 5.26% -17.39% -8.00% -21.87% 28.00% -7.41% -
  Horiz. % 74.07% 70.37% 85.19% 92.59% 118.52% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 -
Price 0.1150 0.1250 0.1200 0.1400 0.1350 0.1700 0.1250 -
P/RPS 0.55 0.66 0.23 0.28 0.32 0.62 0.16 127.60%
  QoQ % -16.67% 186.96% -17.86% -12.50% -48.39% 287.50% -
  Horiz. % 343.75% 412.50% 143.75% 175.00% 200.00% 387.50% 100.00%
P/EPS 2.10 0.80 103.02 33.15 53.92 74.53 7.29 -56.35%
  QoQ % 162.50% -99.22% 210.77% -38.52% -27.65% 922.36% -
  Horiz. % 28.81% 10.97% 1,413.17% 454.73% 739.64% 1,022.36% 100.00%
EY 47.54 124.89 0.97 3.02 1.85 1.34 13.71 128.92%
  QoQ % -61.93% 12,775.26% -67.88% 63.24% 38.06% -90.23% -
  Horiz. % 346.75% 910.94% 7.08% 22.03% 13.49% 9.77% 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 0.38 0.39 0.43 0.54 0.54 0.68 0.50 -16.71%
  QoQ % -2.56% -9.30% -20.37% 0.00% -20.59% 36.00% -
  Horiz. % 76.00% 78.00% 86.00% 108.00% 108.00% 136.00% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers