Highlights

[BINTAI] QoQ Annualized Quarter Result on 2016-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -485.81%    YoY -     96.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 377,332 498,928 682,789 662,128 651,952 626,208 477,604 -14.53%
  QoQ % -24.37% -26.93% 3.12% 1.56% 4.11% 31.11% -
  Horiz. % 79.01% 104.46% 142.96% 138.64% 136.50% 131.11% 100.00%
PBT 630 -26,764 -13,439 154 840 1,340 -24,487 -
  QoQ % 102.35% -99.15% -8,789.05% -81.59% -37.31% 105.47% -
  Horiz. % -2.57% 109.30% 54.88% -0.63% -3.43% -5.47% 100.00%
Tax -4,106 -1,196 -475 -109 -200 -200 -6,923 -29.39%
  QoQ % -243.31% -151.79% -334.45% 45.33% 0.00% 97.11% -
  Horiz. % 59.31% 17.28% 6.86% 1.58% 2.89% 2.89% 100.00%
NP -3,476 -27,960 -13,914 45 640 1,140 -31,410 -76.92%
  QoQ % 87.57% -100.95% -30,792.88% -92.92% -43.86% 103.63% -
  Horiz. % 11.07% 89.02% 44.30% -0.14% -2.04% -3.63% 100.00%
NP to SH 3,140 -22,836 -11,676 -1,196 310 380 -36,083 -
  QoQ % 113.75% -95.58% -876.25% -485.81% -18.42% 101.05% -
  Horiz. % -8.70% 63.29% 32.36% 3.31% -0.86% -1.05% 100.00%
Tax Rate 651.75 % - % - % 70.69 % 23.81 % 14.93 % - % -
  QoQ % 0.00% 0.00% 0.00% 196.89% 59.48% 0.00% -
  Horiz. % 4,365.37% 0.00% 0.00% 473.48% 159.48% 100.00% -
Total Cost 380,808 526,888 696,703 662,082 651,312 625,068 509,014 -17.57%
  QoQ % -27.73% -24.37% 5.23% 1.65% 4.20% 22.80% -
  Horiz. % 74.81% 103.51% 136.87% 130.07% 127.96% 122.80% 100.00%
Net Worth 94,906 74,774 49,983 59,799 59,526 53,199 46,324 61.24%
  QoQ % 26.92% 49.60% -16.42% 0.46% 11.89% 14.84% -
  Horiz. % 204.87% 161.41% 107.90% 129.09% 128.50% 114.84% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 94,906 74,774 49,983 59,799 59,526 53,199 46,324 61.24%
  QoQ % 26.92% 49.60% -16.42% 0.46% 11.89% 14.84% -
  Horiz. % 204.87% 161.41% 107.90% 129.09% 128.50% 114.84% 100.00%
NOSH 287,594 287,594 217,320 213,571 212,594 189,999 178,172 37.56%
  QoQ % 0.00% 32.34% 1.76% 0.46% 11.89% 6.64% -
  Horiz. % 161.41% 161.41% 121.97% 119.87% 119.32% 106.64% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.92 % -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % -6.58 % -73.03%
  QoQ % 83.57% -174.51% -20,500.00% -90.00% -44.44% 102.74% -
  Horiz. % 13.98% 85.11% 31.00% -0.15% -1.52% -2.74% 100.00%
ROE 3.31 % -30.54 % -23.36 % -2.00 % 0.52 % 0.71 % -77.89 % -
  QoQ % 110.84% -30.74% -1,068.00% -484.62% -26.76% 100.91% -
  Horiz. % -4.25% 39.21% 29.99% 2.57% -0.67% -0.91% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 131.20 173.48 314.19 310.03 306.67 329.58 268.06 -37.87%
  QoQ % -24.37% -44.79% 1.34% 1.10% -6.95% 22.95% -
  Horiz. % 48.94% 64.72% 117.21% 115.66% 114.40% 122.95% 100.00%
EPS 1.10 -7.92 -5.37 -0.56 0.14 0.20 -20.25 -
  QoQ % 113.89% -47.49% -858.93% -500.00% -30.00% 100.99% -
  Horiz. % -5.43% 39.11% 26.52% 2.77% -0.69% -0.99% 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 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 0.2600 17.21%
  QoQ % 26.92% 13.04% -17.86% 0.00% 0.00% 7.69% -
  Horiz. % 126.92% 100.00% 88.46% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 130.30 172.29 235.78 228.64 225.13 216.24 164.92 -14.52%
  QoQ % -24.37% -26.93% 3.12% 1.56% 4.11% 31.12% -
  Horiz. % 79.01% 104.47% 142.97% 138.64% 136.51% 131.12% 100.00%
EPS 1.08 -7.89 -4.03 -0.41 0.11 0.13 -12.46 -
  QoQ % 113.69% -95.78% -882.93% -472.73% -15.38% 101.04% -
  Horiz. % -8.67% 63.32% 32.34% 3.29% -0.88% -1.04% 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 0.3277 0.2582 0.1726 0.2065 0.2056 0.1837 0.1600 61.21%
  QoQ % 26.92% 49.59% -16.42% 0.44% 11.92% 14.81% -
  Horiz. % 204.81% 161.38% 107.88% 129.06% 128.50% 114.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 0.2700 -
P/RPS 0.13 0.12 0.08 0.07 0.06 0.06 0.10 19.09%
  QoQ % 8.33% 50.00% 14.29% 16.67% 0.00% -40.00% -
  Horiz. % 130.00% 120.00% 80.00% 70.00% 60.00% 60.00% 100.00%
P/EPS 15.11 -2.58 -4.47 -39.29 133.73 100.00 -1.33 -
  QoQ % 685.66% 42.28% 88.62% -129.38% 33.73% 7,618.80% -
  Horiz. % -1,136.09% 193.98% 336.09% 2,954.14% -10,054.89% -7,518.80% 100.00%
EY 6.62 -38.73 -22.39 -2.55 0.75 1.00 -75.01 -
  QoQ % 117.09% -72.98% -778.04% -440.00% -25.00% 101.33% -
  Horiz. % -8.83% 51.63% 29.85% 3.40% -1.00% -1.33% 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 0.50 0.79 1.04 0.79 0.70 0.71 1.04 -38.60%
  QoQ % -36.71% -24.04% 31.65% 12.86% -1.41% -31.73% -
  Horiz. % 48.08% 75.96% 100.00% 75.96% 67.31% 68.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 -
Price 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 0.2350 -
P/RPS 0.13 0.11 0.07 0.07 0.06 0.06 0.09 27.75%
  QoQ % 18.18% 57.14% 0.00% 16.67% 0.00% -33.33% -
  Horiz. % 144.44% 122.22% 77.78% 77.78% 66.67% 66.67% 100.00%
P/EPS 16.03 -2.46 -4.28 -40.18 123.44 100.00 -1.16 -
  QoQ % 751.63% 42.52% 89.35% -132.55% 23.44% 8,720.69% -
  Horiz. % -1,381.90% 212.07% 368.97% 3,463.79% -10,641.38% -8,620.69% 100.00%
EY 6.24 -40.72 -23.36 -2.49 0.81 1.00 -86.18 -
  QoQ % 115.32% -74.32% -838.15% -407.41% -19.00% 101.16% -
  Horiz. % -7.24% 47.25% 27.11% 2.89% -0.94% -1.16% 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 0.53 0.75 1.00 0.80 0.64 0.71 0.90 -29.72%
  QoQ % -29.33% -25.00% 25.00% 25.00% -9.86% -21.11% -
  Horiz. % 58.89% 83.33% 111.11% 88.89% 71.11% 78.89% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers