Highlights

[BINTAI] QoQ Annualized Quarter Result on 2016-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -18.42%    YoY -     100.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 498,928 682,789 662,128 651,952 626,208 477,604 433,538 9.83%
  QoQ % -26.93% 3.12% 1.56% 4.11% 31.11% 10.16% -
  Horiz. % 115.08% 157.49% 152.73% 150.38% 144.44% 110.16% 100.00%
PBT -26,764 -13,439 154 840 1,340 -24,487 -30,798 -8.94%
  QoQ % -99.15% -8,789.05% -81.59% -37.31% 105.47% 20.49% -
  Horiz. % 86.90% 43.64% -0.50% -2.73% -4.35% 79.51% 100.00%
Tax -1,196 -475 -109 -200 -200 -6,923 -1,033 10.25%
  QoQ % -151.79% -334.45% 45.33% 0.00% 97.11% -569.97% -
  Horiz. % 115.74% 45.97% 10.58% 19.35% 19.35% 669.97% 100.00%
NP -27,960 -13,914 45 640 1,140 -31,410 -31,832 -8.29%
  QoQ % -100.95% -30,792.88% -92.92% -43.86% 103.63% 1.33% -
  Horiz. % 87.84% 43.71% -0.14% -2.01% -3.58% 98.67% 100.00%
NP to SH -22,836 -11,676 -1,196 310 380 -36,083 -34,686 -24.34%
  QoQ % -95.58% -876.25% -485.81% -18.42% 101.05% -4.03% -
  Horiz. % 65.84% 33.66% 3.45% -0.89% -1.10% 104.03% 100.00%
Tax Rate - % - % 70.69 % 23.81 % 14.93 % - % - % -
  QoQ % 0.00% 0.00% 196.89% 59.48% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 473.48% 159.48% 100.00% - -
Total Cost 526,888 696,703 662,082 651,312 625,068 509,014 465,370 8.64%
  QoQ % -24.37% 5.23% 1.65% 4.20% 22.80% 9.38% -
  Horiz. % 113.22% 149.71% 142.27% 139.96% 134.32% 109.38% 100.00%
Net Worth 74,774 49,983 59,799 59,526 53,199 46,324 98,555 -16.83%
  QoQ % 49.60% -16.42% 0.46% 11.89% 14.84% -53.00% -
  Horiz. % 75.87% 50.72% 60.68% 60.40% 53.98% 47.00% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 74,774 49,983 59,799 59,526 53,199 46,324 98,555 -16.83%
  QoQ % 49.60% -16.42% 0.46% 11.89% 14.84% -53.00% -
  Horiz. % 75.87% 50.72% 60.68% 60.40% 53.98% 47.00% 100.00%
NOSH 287,594 217,320 213,571 212,594 189,999 178,172 185,954 33.77%
  QoQ % 32.34% 1.76% 0.46% 11.89% 6.64% -4.18% -
  Horiz. % 154.66% 116.87% 114.85% 114.33% 102.18% 95.82% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % -6.58 % -7.34 % -16.52%
  QoQ % -174.51% -20,500.00% -90.00% -44.44% 102.74% 10.35% -
  Horiz. % 76.29% 27.79% -0.14% -1.36% -2.45% 89.65% 100.00%
ROE -30.54 % -23.36 % -2.00 % 0.52 % 0.71 % -77.89 % -35.19 % -9.02%
  QoQ % -30.74% -1,068.00% -484.62% -26.76% 100.91% -121.34% -
  Horiz. % 86.79% 66.38% 5.68% -1.48% -2.02% 221.34% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 173.48 314.19 310.03 306.67 329.58 268.06 233.14 -17.90%
  QoQ % -44.79% 1.34% 1.10% -6.95% 22.95% 14.98% -
  Horiz. % 74.41% 134.76% 132.98% 131.54% 141.37% 114.98% 100.00%
EPS -7.92 -5.37 -0.56 0.14 0.20 -20.25 -18.65 -43.53%
  QoQ % -47.49% -858.93% -500.00% -30.00% 100.99% -8.58% -
  Horiz. % 42.47% 28.79% 3.00% -0.75% -1.07% 108.58% 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 0.2600 0.2300 0.2800 0.2800 0.2800 0.2600 0.5300 -37.83%
  QoQ % 13.04% -17.86% 0.00% 0.00% 7.69% -50.94% -
  Horiz. % 49.06% 43.40% 52.83% 52.83% 52.83% 49.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 156.75 214.52 208.03 204.83 196.74 150.05 136.21 9.83%
  QoQ % -26.93% 3.12% 1.56% 4.11% 31.12% 10.16% -
  Horiz. % 115.08% 157.49% 152.73% 150.38% 144.44% 110.16% 100.00%
EPS -7.17 -3.67 -0.38 0.10 0.12 -11.34 -10.90 -24.38%
  QoQ % -95.37% -865.79% -480.00% -16.67% 101.06% -4.04% -
  Horiz. % 65.78% 33.67% 3.49% -0.92% -1.10% 104.04% 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 0.2349 0.1570 0.1879 0.1870 0.1671 0.1455 0.3096 -16.83%
  QoQ % 49.62% -16.44% 0.48% 11.91% 14.85% -53.00% -
  Horiz. % 75.87% 50.71% 60.69% 60.40% 53.97% 47.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2050 0.2400 0.2200 0.1950 0.2000 0.2700 0.3200 -
P/RPS 0.12 0.08 0.07 0.06 0.06 0.10 0.14 -9.77%
  QoQ % 50.00% 14.29% 16.67% 0.00% -40.00% -28.57% -
  Horiz. % 85.71% 57.14% 50.00% 42.86% 42.86% 71.43% 100.00%
P/EPS -2.58 -4.47 -39.29 133.73 100.00 -1.33 -1.72 31.07%
  QoQ % 42.28% 88.62% -129.38% 33.73% 7,618.80% 22.67% -
  Horiz. % 150.00% 259.88% 2,284.30% -7,775.00% -5,813.95% 77.33% 100.00%
EY -38.73 -22.39 -2.55 0.75 1.00 -75.01 -58.29 -23.87%
  QoQ % -72.98% -778.04% -440.00% -25.00% 101.33% -28.68% -
  Horiz. % 66.44% 38.41% 4.37% -1.29% -1.72% 128.68% 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 0.79 1.04 0.79 0.70 0.71 1.04 0.60 20.15%
  QoQ % -24.04% 31.65% 12.86% -1.41% -31.73% 73.33% -
  Horiz. % 131.67% 173.33% 131.67% 116.67% 118.33% 173.33% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 -
Price 0.1950 0.2300 0.2250 0.1800 0.2000 0.2350 0.3150 -
P/RPS 0.11 0.07 0.07 0.06 0.06 0.09 0.14 -14.86%
  QoQ % 57.14% 0.00% 16.67% 0.00% -33.33% -35.71% -
  Horiz. % 78.57% 50.00% 50.00% 42.86% 42.86% 64.29% 100.00%
P/EPS -2.46 -4.28 -40.18 123.44 100.00 -1.16 -1.69 28.47%
  QoQ % 42.52% 89.35% -132.55% 23.44% 8,720.69% 31.36% -
  Horiz. % 145.56% 253.25% 2,377.51% -7,304.14% -5,917.16% 68.64% 100.00%
EY -40.72 -23.36 -2.49 0.81 1.00 -86.18 -59.22 -22.11%
  QoQ % -74.32% -838.15% -407.41% -19.00% 101.16% -45.53% -
  Horiz. % 68.76% 39.45% 4.20% -1.37% -1.69% 145.53% 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 0.75 1.00 0.80 0.64 0.71 0.90 0.59 17.36%
  QoQ % -25.00% 25.00% 25.00% -9.86% -21.11% 52.54% -
  Horiz. % 127.12% 169.49% 135.59% 108.47% 120.34% 152.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS