Highlights

[BINTAI] QoQ Annualized Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     9.76%    YoY -     -77.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,400 147,139 141,852 121,816 79,016 219,051 280,334 -66.58%
  QoQ % -63.03% 3.73% 16.45% 54.17% -63.93% -21.86% -
  Horiz. % 19.41% 52.49% 50.60% 43.45% 28.19% 78.14% 100.00%
PBT 44,412 722 2,161 2,180 2,976 2,397 -3,146 -
  QoQ % 6,051.25% -66.59% -0.86% -26.75% 24.16% 176.18% -
  Horiz. % -1,411.40% -22.94% -68.69% -69.28% -94.58% -76.18% 100.00%
Tax 0 -439 -1,161 -1,668 -2,520 -782 -2,152 -
  QoQ % 0.00% 62.20% 30.38% 33.81% -222.25% 63.66% -
  Horiz. % -0.00% 20.40% 53.97% 77.51% 117.10% 36.34% 100.00%
NP 44,412 283 1,000 512 456 1,615 -5,298 -
  QoQ % 15,593.29% -71.70% 95.31% 12.28% -71.76% 130.48% -
  Horiz. % -838.17% -5.34% -18.87% -9.66% -8.61% -30.48% 100.00%
NP to SH 44,896 335 1,214 720 656 4,929 -886 -
  QoQ % 13,301.79% -72.42% 68.70% 9.76% -86.69% 655.90% -
  Horiz. % -5,063.46% -37.78% -136.99% -81.20% -73.99% -555.90% 100.00%
Tax Rate - % 60.80 % 53.73 % 76.51 % 84.68 % 32.62 % - % -
  QoQ % 0.00% 13.16% -29.77% -9.65% 159.60% 0.00% -
  Horiz. % 0.00% 186.39% 164.71% 234.55% 259.60% 100.00% -
Total Cost 9,988 146,856 140,852 121,304 78,560 217,436 285,633 -89.37%
  QoQ % -93.20% 4.26% 16.11% 54.41% -63.87% -23.88% -
  Horiz. % 3.50% 51.41% 49.31% 42.47% 27.50% 76.12% 100.00%
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 81.64 % 0.19 % 0.70 % 0.42 % 0.58 % 0.74 % -1.89 % -
  QoQ % 42,868.42% -72.86% 66.67% -27.59% -21.62% 139.15% -
  Horiz. % -4,319.58% -10.05% -37.04% -22.22% -30.69% -39.15% 100.00%
ROE 48.78 % 0.42 % 1.62 % 1.00 % 0.91 % 6.86 % -0.96 % -
  QoQ % 11,514.29% -74.07% 62.00% 9.89% -86.73% 814.58% -
  Horiz. % -5,081.25% -43.75% -168.75% -104.17% -94.79% -714.58% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.92 51.16 49.32 42.36 27.47 76.17 97.48 -66.58%
  QoQ % -63.02% 3.73% 16.43% 54.20% -63.94% -21.86% -
  Horiz. % 19.41% 52.48% 50.59% 43.46% 28.18% 78.14% 100.00%
EPS 15.60 0.12 0.43 0.26 0.24 1.71 -0.31 -
  QoQ % 12,900.00% -72.09% 65.38% 8.33% -85.96% 651.61% -
  Horiz. % -5,032.26% -38.71% -138.71% -83.87% -77.42% -551.61% 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 0.3200 0.2800 0.2600 0.2500 0.2500 0.2500 0.3200 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.79 50.81 48.98 42.06 27.29 75.64 96.80 -66.58%
  QoQ % -63.02% 3.74% 16.45% 54.12% -63.92% -21.86% -
  Horiz. % 19.41% 52.49% 50.60% 43.45% 28.19% 78.14% 100.00%
EPS 15.50 0.12 0.42 0.25 0.23 1.70 -0.31 -
  QoQ % 12,816.67% -71.43% 68.00% 8.70% -86.47% 648.39% -
  Horiz. % -5,000.00% -38.71% -135.48% -80.65% -74.19% -548.39% 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 0.3178 0.2781 0.2582 0.2483 0.2483 0.2483 0.3178 -
  QoQ % 14.28% 7.71% 3.99% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.51% 81.25% 78.13% 78.13% 78.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1200 0.1300 0.1300 0.1600 0.1250 0.1350 0.1750 -
P/RPS 0.63 0.25 0.26 0.38 0.45 0.18 0.18 131.05%
  QoQ % 152.00% -3.85% -31.58% -15.56% 150.00% 0.00% -
  Horiz. % 350.00% 138.89% 144.44% 211.11% 250.00% 100.00% 100.00%
P/EPS 0.77 111.60 30.78 63.91 54.80 7.88 -56.76 -
  QoQ % -99.31% 262.57% -51.84% 16.62% 595.43% 113.88% -
  Horiz. % -1.36% -196.62% -54.23% -112.60% -96.55% -13.88% 100.00%
EY 130.09 0.90 3.25 1.56 1.82 12.70 -1.76 -
  QoQ % 14,354.45% -72.31% 108.33% -14.29% -85.67% 821.59% -
  Horiz. % -7,391.48% -51.14% -184.66% -88.64% -103.41% -721.59% 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 0.46 0.50 0.64 0.50 0.54 0.55 -21.90%
  QoQ % -17.39% -8.00% -21.87% 28.00% -7.41% -1.82% -
  Horiz. % 69.09% 83.64% 90.91% 116.36% 90.91% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 -
Price 0.1250 0.1200 0.1400 0.1350 0.1700 0.1250 0.1600 -
P/RPS 0.66 0.23 0.28 0.32 0.62 0.16 0.16 157.88%
  QoQ % 186.96% -17.86% -12.50% -48.39% 287.50% 0.00% -
  Horiz. % 412.50% 143.75% 175.00% 200.00% 387.50% 100.00% 100.00%
P/EPS 0.80 103.02 33.15 53.92 74.53 7.29 -51.90 -
  QoQ % -99.22% 210.77% -38.52% -27.65% 922.36% 114.05% -
  Horiz. % -1.54% -198.50% -63.87% -103.89% -143.60% -14.05% 100.00%
EY 124.89 0.97 3.02 1.85 1.34 13.71 -1.93 -
  QoQ % 12,775.26% -67.88% 63.24% 38.06% -90.23% 810.36% -
  Horiz. % -6,470.98% -50.26% -156.48% -95.85% -69.43% -710.36% 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 0.39 0.43 0.54 0.54 0.68 0.50 0.50 -15.30%
  QoQ % -9.30% -20.37% 0.00% -20.59% 36.00% 0.00% -
  Horiz. % 78.00% 86.00% 108.00% 108.00% 136.00% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers