Highlights

[BINTAI] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -4.03%    YoY -     -697.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 662,128 651,952 626,208 477,604 433,538 407,482 347,460 53.41%
  QoQ % 1.56% 4.11% 31.11% 10.16% 6.39% 17.27% -
  Horiz. % 190.56% 187.63% 180.22% 137.46% 124.77% 117.27% 100.00%
PBT 154 840 1,340 -24,487 -30,798 -33,198 -13,712 -
  QoQ % -81.59% -37.31% 105.47% 20.49% 7.23% -142.11% -
  Horiz. % -1.13% -6.13% -9.77% 178.58% 224.61% 242.11% 100.00%
Tax -109 -200 -200 -6,923 -1,033 -1,652 -20 208.73%
  QoQ % 45.33% 0.00% 97.11% -569.97% 37.45% -8,160.00% -
  Horiz. % 546.66% 1,000.00% 1,000.00% 34,615.00% 5,166.67% 8,260.00% 100.00%
NP 45 640 1,140 -31,410 -31,832 -34,850 -13,732 -
  QoQ % -92.92% -43.86% 103.63% 1.33% 8.66% -153.79% -
  Horiz. % -0.33% -4.66% -8.30% 228.74% 231.81% 253.79% 100.00%
NP to SH -1,196 310 380 -36,083 -34,686 -35,768 -14,740 -81.11%
  QoQ % -485.81% -18.42% 101.05% -4.03% 3.02% -142.66% -
  Horiz. % 8.11% -2.10% -2.58% 244.80% 235.32% 242.66% 100.00%
Tax Rate 70.69 % 23.81 % 14.93 % - % - % - % - % -
  QoQ % 196.89% 59.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 473.48% 159.48% 100.00% - - - -
Total Cost 662,082 651,312 625,068 509,014 465,370 442,332 361,192 49.50%
  QoQ % 1.65% 4.20% 22.80% 9.38% 5.21% 22.46% -
  Horiz. % 183.30% 180.32% 173.06% 140.93% 128.84% 122.46% 100.00%
Net Worth 59,799 59,526 53,199 46,324 98,555 101,849 87,172 -22.13%
  QoQ % 0.46% 11.89% 14.84% -53.00% -3.23% 16.84% -
  Horiz. % 68.60% 68.29% 61.03% 53.14% 113.06% 116.84% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 59,799 59,526 53,199 46,324 98,555 101,849 87,172 -22.13%
  QoQ % 0.46% 11.89% 14.84% -53.00% -3.23% 16.84% -
  Horiz. % 68.60% 68.29% 61.03% 53.14% 113.06% 116.84% 100.00%
NOSH 213,571 212,594 189,999 178,172 185,954 172,625 132,078 37.56%
  QoQ % 0.46% 11.89% 6.64% -4.18% 7.72% 30.70% -
  Horiz. % 161.70% 160.96% 143.85% 134.90% 140.79% 130.70% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.01 % 0.10 % 0.18 % -6.58 % -7.34 % -8.55 % -3.95 % -
  QoQ % -90.00% -44.44% 102.74% 10.35% 14.15% -116.46% -
  Horiz. % -0.25% -2.53% -4.56% 166.58% 185.82% 216.46% 100.00%
ROE -2.00 % 0.52 % 0.71 % -77.89 % -35.19 % -35.12 % -16.91 % -75.75%
  QoQ % -484.62% -26.76% 100.91% -121.34% -0.20% -107.69% -
  Horiz. % 11.83% -3.08% -4.20% 460.62% 208.10% 207.69% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 310.03 306.67 329.58 268.06 233.14 236.05 263.07 11.52%
  QoQ % 1.10% -6.95% 22.95% 14.98% -1.23% -10.27% -
  Horiz. % 117.85% 116.57% 125.28% 101.90% 88.62% 89.73% 100.00%
EPS -0.56 0.14 0.20 -20.25 -18.65 -20.72 -11.16 -86.27%
  QoQ % -500.00% -30.00% 100.99% -8.58% 9.99% -85.66% -
  Horiz. % 5.02% -1.25% -1.79% 181.45% 167.11% 185.66% 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 0.2800 0.2800 0.2800 0.2600 0.5300 0.5900 0.6600 -43.39%
  QoQ % 0.00% 0.00% 7.69% -50.94% -10.17% -10.61% -
  Horiz. % 42.42% 42.42% 42.42% 39.39% 80.30% 89.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 228.64 225.13 216.24 164.92 149.71 140.71 119.98 53.41%
  QoQ % 1.56% 4.11% 31.12% 10.16% 6.40% 17.28% -
  Horiz. % 190.57% 187.64% 180.23% 137.46% 124.78% 117.28% 100.00%
EPS -0.41 0.11 0.13 -12.46 -11.98 -12.35 -5.09 -81.21%
  QoQ % -472.73% -15.38% 101.04% -4.01% 3.00% -142.63% -
  Horiz. % 8.06% -2.16% -2.55% 244.79% 235.36% 242.63% 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 0.2065 0.2056 0.1837 0.1600 0.3403 0.3517 0.3010 -22.12%
  QoQ % 0.44% 11.92% 14.81% -52.98% -3.24% 16.84% -
  Horiz. % 68.60% 68.31% 61.03% 53.16% 113.06% 116.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2200 0.1950 0.2000 0.2700 0.3200 0.2550 0.2900 -
P/RPS 0.07 0.06 0.06 0.10 0.14 0.11 0.11 -25.91%
  QoQ % 16.67% 0.00% -40.00% -28.57% 27.27% 0.00% -
  Horiz. % 63.64% 54.55% 54.55% 90.91% 127.27% 100.00% 100.00%
P/EPS -39.29 133.73 100.00 -1.33 -1.72 -1.23 -2.60 506.22%
  QoQ % -129.38% 33.73% 7,618.80% 22.67% -39.84% 52.69% -
  Horiz. % 1,511.15% -5,143.46% -3,846.15% 51.15% 66.15% 47.31% 100.00%
EY -2.55 0.75 1.00 -75.01 -58.29 -81.25 -38.48 -83.49%
  QoQ % -440.00% -25.00% 101.33% -28.68% 28.26% -111.15% -
  Horiz. % 6.63% -1.95% -2.60% 194.93% 151.48% 211.15% 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 0.79 0.70 0.71 1.04 0.60 0.43 0.44 47.46%
  QoQ % 12.86% -1.41% -31.73% 73.33% 39.53% -2.27% -
  Horiz. % 179.55% 159.09% 161.36% 236.36% 136.36% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 -
Price 0.2250 0.1800 0.2000 0.2350 0.3150 0.3200 0.2500 -
P/RPS 0.07 0.06 0.06 0.09 0.14 0.14 0.10 -21.08%
  QoQ % 16.67% 0.00% -33.33% -35.71% 0.00% 40.00% -
  Horiz. % 70.00% 60.00% 60.00% 90.00% 140.00% 140.00% 100.00%
P/EPS -40.18 123.44 100.00 -1.16 -1.69 -1.54 -2.24 579.27%
  QoQ % -132.55% 23.44% 8,720.69% 31.36% -9.74% 31.25% -
  Horiz. % 1,793.75% -5,510.71% -4,464.29% 51.79% 75.45% 68.75% 100.00%
EY -2.49 0.81 1.00 -86.18 -59.22 -64.75 -44.64 -85.27%
  QoQ % -407.41% -19.00% 101.16% -45.53% 8.54% -45.05% -
  Horiz. % 5.58% -1.81% -2.24% 193.06% 132.66% 145.05% 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 0.80 0.64 0.71 0.90 0.59 0.54 0.38 63.89%
  QoQ % 25.00% -9.86% -21.11% 52.54% 9.26% 42.11% -
  Horiz. % 210.53% 168.42% 186.84% 236.84% 155.26% 142.11% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers