Highlights

[BINTAI] QoQ Annualized Quarter Result on 2017-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     113.75%    YoY -     912.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 79,016 219,051 280,334 377,332 498,928 682,789 662,128 -75.86%
  QoQ % -63.93% -21.86% -25.71% -24.37% -26.93% 3.12% -
  Horiz. % 11.93% 33.08% 42.34% 56.99% 75.35% 103.12% 100.00%
PBT 2,976 2,397 -3,146 630 -26,764 -13,439 154 621.96%
  QoQ % 24.16% 176.18% -599.47% 102.35% -99.15% -8,789.05% -
  Horiz. % 1,924.15% 1,549.79% -2,034.49% 407.33% -17,304.38% -8,689.05% 100.00%
Tax -2,520 -782 -2,152 -4,106 -1,196 -475 -109 714.57%
  QoQ % -222.25% 63.66% 47.59% -243.31% -151.79% -334.45% -
  Horiz. % 2,304.89% 715.25% 1,968.30% 3,755.50% 1,093.91% 434.45% 100.00%
NP 456 1,615 -5,298 -3,476 -27,960 -13,914 45 367.95%
  QoQ % -71.76% 130.48% -52.44% 87.57% -100.95% -30,792.88% -
  Horiz. % 1,005.89% 3,562.53% -11,688.32% -7,667.70% -61,676.92% -30,692.88% 100.00%
NP to SH 656 4,929 -886 3,140 -22,836 -11,676 -1,196 -
  QoQ % -86.69% 655.90% -128.24% 113.75% -95.58% -876.25% -
  Horiz. % -54.85% -412.12% 74.14% -262.54% 1,909.36% 976.25% 100.00%
Tax Rate 84.68 % 32.62 % - % 651.75 % - % - % 70.69 % 12.83%
  QoQ % 159.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.79% 46.15% 0.00% 921.98% 0.00% 0.00% 100.00%
Total Cost 78,560 217,436 285,633 380,808 526,888 696,703 662,082 -75.95%
  QoQ % -63.87% -23.88% -24.99% -27.73% -24.37% 5.23% -
  Horiz. % 11.87% 32.84% 43.14% 57.52% 79.58% 105.23% 100.00%
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 59,799 13.11%
  QoQ % 0.00% -21.87% -3.03% 26.92% 49.60% -16.42% -
  Horiz. % 120.23% 120.23% 153.90% 158.71% 125.04% 83.58% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 59,799 13.11%
  QoQ % 0.00% -21.87% -3.03% 26.92% 49.60% -16.42% -
  Horiz. % 120.23% 120.23% 153.90% 158.71% 125.04% 83.58% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 217,320 213,571 22.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 32.34% 1.76% -
  Horiz. % 134.66% 134.66% 134.66% 134.66% 134.66% 101.76% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.58 % 0.74 % -1.89 % -0.92 % -5.60 % -2.04 % 0.01 % 1,409.55%
  QoQ % -21.62% 139.15% -105.43% 83.57% -174.51% -20,500.00% -
  Horiz. % 5,800.00% 7,400.00% -18,900.00% -9,200.00% -56,000.00% -20,400.00% 100.00%
ROE 0.91 % 6.86 % -0.96 % 3.31 % -30.54 % -23.36 % -2.00 % -
  QoQ % -86.73% 814.58% -129.00% 110.84% -30.74% -1,068.00% -
  Horiz. % -45.50% -343.00% 48.00% -165.50% 1,527.00% 1,168.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.47 76.17 97.48 131.20 173.48 314.19 310.03 -80.21%
  QoQ % -63.94% -21.86% -25.70% -24.37% -44.79% 1.34% -
  Horiz. % 8.86% 24.57% 31.44% 42.32% 55.96% 101.34% 100.00%
EPS 0.24 1.71 -0.31 1.10 -7.92 -5.37 -0.56 -
  QoQ % -85.96% 651.61% -128.18% 113.89% -47.49% -858.93% -
  Horiz. % -42.86% -305.36% 55.36% -196.43% 1,414.29% 958.93% 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 0.2500 0.2500 0.3200 0.3300 0.2600 0.2300 0.2800 -7.30%
  QoQ % 0.00% -21.87% -3.03% 26.92% 13.04% -17.86% -
  Horiz. % 89.29% 89.29% 114.29% 117.86% 92.86% 82.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 286,727
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.56 76.40 97.77 131.60 174.01 238.13 230.93 -75.85%
  QoQ % -63.93% -21.86% -25.71% -24.37% -26.93% 3.12% -
  Horiz. % 11.93% 33.08% 42.34% 56.99% 75.35% 103.12% 100.00%
EPS 0.23 1.72 -0.31 1.10 -7.96 -4.07 -0.42 -
  QoQ % -86.63% 654.84% -128.18% 113.82% -95.58% -869.05% -
  Horiz. % -54.76% -409.52% 73.81% -261.90% 1,895.24% 969.05% 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 0.2508 0.2508 0.3210 0.3310 0.2608 0.1743 0.2086 13.11%
  QoQ % 0.00% -21.87% -3.02% 26.92% 49.63% -16.44% -
  Horiz. % 120.23% 120.23% 153.88% 158.68% 125.02% 83.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1250 0.1350 0.1750 0.1650 0.2050 0.2400 0.2200 -
P/RPS 0.45 0.18 0.18 0.13 0.12 0.08 0.07 246.91%
  QoQ % 150.00% 0.00% 38.46% 8.33% 50.00% 14.29% -
  Horiz. % 642.86% 257.14% 257.14% 185.71% 171.43% 114.29% 100.00%
P/EPS 54.80 7.88 -56.76 15.11 -2.58 -4.47 -39.29 -
  QoQ % 595.43% 113.88% -475.65% 685.66% 42.28% 88.62% -
  Horiz. % -139.48% -20.06% 144.46% -38.46% 6.57% 11.38% 100.00%
EY 1.82 12.70 -1.76 6.62 -38.73 -22.39 -2.55 -
  QoQ % -85.67% 821.59% -126.59% 117.09% -72.98% -778.04% -
  Horiz. % -71.37% -498.04% 69.02% -259.61% 1,518.82% 878.04% 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 0.50 0.54 0.55 0.50 0.79 1.04 0.79 -26.35%
  QoQ % -7.41% -1.82% 10.00% -36.71% -24.04% 31.65% -
  Horiz. % 63.29% 68.35% 69.62% 63.29% 100.00% 131.65% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 0.1700 0.1250 0.1600 0.1750 0.1950 0.2300 0.2250 -
P/RPS 0.62 0.16 0.16 0.13 0.11 0.07 0.07 329.80%
  QoQ % 287.50% 0.00% 23.08% 18.18% 57.14% 0.00% -
  Horiz. % 885.71% 228.57% 228.57% 185.71% 157.14% 100.00% 100.00%
P/EPS 74.53 7.29 -51.90 16.03 -2.46 -4.28 -40.18 -
  QoQ % 922.36% 114.05% -423.77% 751.63% 42.52% 89.35% -
  Horiz. % -185.49% -18.14% 129.17% -39.90% 6.12% 10.65% 100.00%
EY 1.34 13.71 -1.93 6.24 -40.72 -23.36 -2.49 -
  QoQ % -90.23% 810.36% -130.93% 115.32% -74.32% -838.15% -
  Horiz. % -53.82% -550.60% 77.51% -250.60% 1,635.34% 938.15% 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 0.68 0.50 0.50 0.53 0.75 1.00 0.80 -10.29%
  QoQ % 36.00% 0.00% -5.66% -29.33% -25.00% 25.00% -
  Horiz. % 85.00% 62.50% 62.50% 66.25% 93.75% 125.00% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers