Highlights

[BINTAI] QoQ Annualized Quarter Result on 2017-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -128.24%    YoY -     25.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 121,816 79,016 219,051 280,334 377,332 498,928 682,789 -68.28%
  QoQ % 54.17% -63.93% -21.86% -25.71% -24.37% -26.93% -
  Horiz. % 17.84% 11.57% 32.08% 41.06% 55.26% 73.07% 100.00%
PBT 2,180 2,976 2,397 -3,146 630 -26,764 -13,439 -
  QoQ % -26.75% 24.16% 176.18% -599.47% 102.35% -99.15% -
  Horiz. % -16.22% -22.14% -17.84% 23.41% -4.69% 199.15% 100.00%
Tax -1,668 -2,520 -782 -2,152 -4,106 -1,196 -475 130.85%
  QoQ % 33.81% -222.25% 63.66% 47.59% -243.31% -151.79% -
  Horiz. % 351.16% 530.53% 164.63% 453.05% 864.42% 251.79% 100.00%
NP 512 456 1,615 -5,298 -3,476 -27,960 -13,914 -
  QoQ % 12.28% -71.76% 130.48% -52.44% 87.57% -100.95% -
  Horiz. % -3.68% -3.28% -11.61% 38.08% 24.98% 200.95% 100.00%
NP to SH 720 656 4,929 -886 3,140 -22,836 -11,676 -
  QoQ % 9.76% -86.69% 655.90% -128.24% 113.75% -95.58% -
  Horiz. % -6.17% -5.62% -42.21% 7.59% -26.89% 195.58% 100.00%
Tax Rate 76.51 % 84.68 % 32.62 % - % 651.75 % - % - % -
  QoQ % -9.65% 159.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11.74% 12.99% 5.00% 0.00% 100.00% - -
Total Cost 121,304 78,560 217,436 285,633 380,808 526,888 696,703 -68.79%
  QoQ % 54.41% -63.87% -23.88% -24.99% -27.73% -24.37% -
  Horiz. % 17.41% 11.28% 31.21% 41.00% 54.66% 75.63% 100.00%
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 287,594 217,320 20.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 32.34% -
  Horiz. % 132.34% 132.34% 132.34% 132.34% 132.34% 132.34% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.42 % 0.58 % 0.74 % -1.89 % -0.92 % -5.60 % -2.04 % -
  QoQ % -27.59% -21.62% 139.15% -105.43% 83.57% -174.51% -
  Horiz. % -20.59% -28.43% -36.27% 92.65% 45.10% 274.51% 100.00%
ROE 1.00 % 0.91 % 6.86 % -0.96 % 3.31 % -30.54 % -23.36 % -
  QoQ % 9.89% -86.73% 814.58% -129.00% 110.84% -30.74% -
  Horiz. % -4.28% -3.90% -29.37% 4.11% -14.17% 130.74% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.36 27.47 76.17 97.48 131.20 173.48 314.19 -73.67%
  QoQ % 54.20% -63.94% -21.86% -25.70% -24.37% -44.79% -
  Horiz. % 13.48% 8.74% 24.24% 31.03% 41.76% 55.21% 100.00%
EPS 0.26 0.24 1.71 -0.31 1.10 -7.92 -5.37 -
  QoQ % 8.33% -85.96% 651.61% -128.18% 113.89% -47.49% -
  Horiz. % -4.84% -4.47% -31.84% 5.77% -20.48% 147.49% 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 0.2500 0.3200 0.3300 0.2600 0.2300 5.71%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 13.04% -
  Horiz. % 108.70% 108.70% 108.70% 139.13% 143.48% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.27 24.83 68.82 88.07 118.55 156.75 214.52 -68.28%
  QoQ % 54.13% -63.92% -21.86% -25.71% -24.37% -26.93% -
  Horiz. % 17.84% 11.57% 32.08% 41.05% 55.26% 73.07% 100.00%
EPS 0.23 0.21 1.55 -0.28 0.99 -7.17 -3.67 -
  QoQ % 9.52% -86.45% 653.57% -128.28% 113.81% -95.37% -
  Horiz. % -6.27% -5.72% -42.23% 7.63% -26.98% 195.37% 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 0.2259 0.2259 0.2259 0.2891 0.2982 0.2349 0.1570 27.42%
  QoQ % 0.00% 0.00% -21.86% -3.05% 26.95% 49.62% -
  Horiz. % 143.89% 143.89% 143.89% 184.14% 189.94% 149.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 0.2400 -
P/RPS 0.38 0.45 0.18 0.18 0.13 0.12 0.08 182.30%
  QoQ % -15.56% 150.00% 0.00% 38.46% 8.33% 50.00% -
  Horiz. % 475.00% 562.50% 225.00% 225.00% 162.50% 150.00% 100.00%
P/EPS 63.91 54.80 7.88 -56.76 15.11 -2.58 -4.47 -
  QoQ % 16.62% 595.43% 113.88% -475.65% 685.66% 42.28% -
  Horiz. % -1,429.75% -1,225.95% -176.29% 1,269.80% -338.03% 57.72% 100.00%
EY 1.56 1.82 12.70 -1.76 6.62 -38.73 -22.39 -
  QoQ % -14.29% -85.67% 821.59% -126.59% 117.09% -72.98% -
  Horiz. % -6.97% -8.13% -56.72% 7.86% -29.57% 172.98% 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 0.64 0.50 0.54 0.55 0.50 0.79 1.04 -27.63%
  QoQ % 28.00% -7.41% -1.82% 10.00% -36.71% -24.04% -
  Horiz. % 61.54% 48.08% 51.92% 52.88% 48.08% 75.96% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 0.2300 -
P/RPS 0.32 0.62 0.16 0.16 0.13 0.11 0.07 175.19%
  QoQ % -48.39% 287.50% 0.00% 23.08% 18.18% 57.14% -
  Horiz. % 457.14% 885.71% 228.57% 228.57% 185.71% 157.14% 100.00%
P/EPS 53.92 74.53 7.29 -51.90 16.03 -2.46 -4.28 -
  QoQ % -27.65% 922.36% 114.05% -423.77% 751.63% 42.52% -
  Horiz. % -1,259.81% -1,741.35% -170.33% 1,212.62% -374.53% 57.48% 100.00%
EY 1.85 1.34 13.71 -1.93 6.24 -40.72 -23.36 -
  QoQ % 38.06% -90.23% 810.36% -130.93% 115.32% -74.32% -
  Horiz. % -7.92% -5.74% -58.69% 8.26% -26.71% 174.32% 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 0.54 0.68 0.50 0.50 0.53 0.75 1.00 -33.66%
  QoQ % -20.59% 36.00% 0.00% -5.66% -29.33% -25.00% -
  Horiz. % 54.00% 68.00% 50.00% 50.00% 53.00% 75.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS