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 - 318,291
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 208.03 204.83 196.74 150.05 136.21 128.02 109.16 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 -0.38 0.10 0.12 -11.34 -10.90 -11.24 -4.63 -80.97%
  QoQ % -480.00% -16.67% 101.06% -4.04% 3.02% -142.76% -
  Horiz. % 8.21% -2.16% -2.59% 244.92% 235.42% 242.76% 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 0.1879 0.1870 0.1671 0.1455 0.3096 0.3200 0.2739 -22.13%
  QoQ % 0.48% 11.91% 14.85% -53.00% -3.25% 16.83% -
  Horiz. % 68.60% 68.27% 61.01% 53.12% 113.03% 116.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

346  298  608  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.19+0.02 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.155-0.02 
 JCY 0.755+0.04 
 INIX 0.325+0.025 
 KANGER 0.215-0.005 
 SAPNRG 0.11+0.005 
 PWORTH 0.030.00 
 VIVOCOM 0.045+0.005 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS