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 - 289,591
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 172.29 235.78 228.64 225.13 216.24 164.92 149.71 9.83%
  QoQ % -26.93% 3.12% 1.56% 4.11% 31.12% 10.16% -
  Horiz. % 115.08% 157.49% 152.72% 150.38% 144.44% 110.16% 100.00%
EPS -7.89 -4.03 -0.41 0.11 0.13 -12.46 -11.98 -24.32%
  QoQ % -95.78% -882.93% -472.73% -15.38% 101.04% -4.01% -
  Horiz. % 65.86% 33.64% 3.42% -0.92% -1.09% 104.01% 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 0.2582 0.1726 0.2065 0.2056 0.1837 0.1600 0.3403 -16.83%
  QoQ % 49.59% -16.42% 0.44% 11.92% 14.81% -52.98% -
  Horiz. % 75.87% 50.72% 60.68% 60.42% 53.98% 47.02% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers