Highlights

[BINTAI] QoQ Annualized Quarter Result on 2018-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     655.90%    YoY -     142.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 141,852 121,816 79,016 219,051 280,334 377,332 498,928 -56.66%
  QoQ % 16.45% 54.17% -63.93% -21.86% -25.71% -24.37% -
  Horiz. % 28.43% 24.42% 15.84% 43.90% 56.19% 75.63% 100.00%
PBT 2,161 2,180 2,976 2,397 -3,146 630 -26,764 -
  QoQ % -0.86% -26.75% 24.16% 176.18% -599.47% 102.35% -
  Horiz. % -8.08% -8.15% -11.12% -8.96% 11.76% -2.35% 100.00%
Tax -1,161 -1,668 -2,520 -782 -2,152 -4,106 -1,196 -1.94%
  QoQ % 30.38% 33.81% -222.25% 63.66% 47.59% -243.31% -
  Horiz. % 97.10% 139.46% 210.70% 65.38% 179.93% 343.31% 100.00%
NP 1,000 512 456 1,615 -5,298 -3,476 -27,960 -
  QoQ % 95.31% 12.28% -71.76% 130.48% -52.44% 87.57% -
  Horiz. % -3.58% -1.83% -1.63% -5.78% 18.95% 12.43% 100.00%
NP to SH 1,214 720 656 4,929 -886 3,140 -22,836 -
  QoQ % 68.70% 9.76% -86.69% 655.90% -128.24% 113.75% -
  Horiz. % -5.32% -3.15% -2.87% -21.58% 3.88% -13.75% 100.00%
Tax Rate 53.73 % 76.51 % 84.68 % 32.62 % - % 651.75 % - % -
  QoQ % -29.77% -9.65% 159.60% 0.00% 0.00% 0.00% -
  Horiz. % 8.24% 11.74% 12.99% 5.00% 0.00% 100.00% -
Total Cost 140,852 121,304 78,560 217,436 285,633 380,808 526,888 -58.40%
  QoQ % 16.11% 54.41% -63.87% -23.88% -24.99% -27.73% -
  Horiz. % 26.73% 23.02% 14.91% 41.27% 54.21% 72.27% 100.00%
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.70 % 0.42 % 0.58 % 0.74 % -1.89 % -0.92 % -5.60 % -
  QoQ % 66.67% -27.59% -21.62% 139.15% -105.43% 83.57% -
  Horiz. % -12.50% -7.50% -10.36% -13.21% 33.75% 16.43% 100.00%
ROE 1.62 % 1.00 % 0.91 % 6.86 % -0.96 % 3.31 % -30.54 % -
  QoQ % 62.00% 9.89% -86.73% 814.58% -129.00% 110.84% -
  Horiz. % -5.30% -3.27% -2.98% -22.46% 3.14% -10.84% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.32 42.36 27.47 76.17 97.48 131.20 173.48 -56.66%
  QoQ % 16.43% 54.20% -63.94% -21.86% -25.70% -24.37% -
  Horiz. % 28.43% 24.42% 15.83% 43.91% 56.19% 75.63% 100.00%
EPS 0.43 0.26 0.24 1.71 -0.31 1.10 -7.92 -
  QoQ % 65.38% 8.33% -85.96% 651.61% -128.18% 113.89% -
  Horiz. % -5.43% -3.28% -3.03% -21.59% 3.91% -13.89% 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 0.2600 0.2500 0.2500 0.2500 0.3200 0.3300 0.2600 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.98 42.06 27.29 75.64 96.80 130.30 172.29 -56.67%
  QoQ % 16.45% 54.12% -63.92% -21.86% -25.71% -24.37% -
  Horiz. % 28.43% 24.41% 15.84% 43.90% 56.18% 75.63% 100.00%
EPS 0.42 0.25 0.23 1.70 -0.31 1.08 -7.89 -
  QoQ % 68.00% 8.70% -86.47% 648.39% -128.70% 113.69% -
  Horiz. % -5.32% -3.17% -2.92% -21.55% 3.93% -13.69% 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 0.2582 0.2483 0.2483 0.2483 0.3178 0.3277 0.2582 -
  QoQ % 3.99% 0.00% 0.00% -21.87% -3.02% 26.92% -
  Horiz. % 100.00% 96.17% 96.17% 96.17% 123.08% 126.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1300 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 -
P/RPS 0.26 0.38 0.45 0.18 0.18 0.13 0.12 67.21%
  QoQ % -31.58% -15.56% 150.00% 0.00% 38.46% 8.33% -
  Horiz. % 216.67% 316.67% 375.00% 150.00% 150.00% 108.33% 100.00%
P/EPS 30.78 63.91 54.80 7.88 -56.76 15.11 -2.58 -
  QoQ % -51.84% 16.62% 595.43% 113.88% -475.65% 685.66% -
  Horiz. % -1,193.02% -2,477.13% -2,124.03% -305.43% 2,200.00% -585.66% 100.00%
EY 3.25 1.56 1.82 12.70 -1.76 6.62 -38.73 -
  QoQ % 108.33% -14.29% -85.67% 821.59% -126.59% 117.09% -
  Horiz. % -8.39% -4.03% -4.70% -32.79% 4.54% -17.09% 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 0.64 0.50 0.54 0.55 0.50 0.79 -26.22%
  QoQ % -21.87% 28.00% -7.41% -1.82% 10.00% -36.71% -
  Horiz. % 63.29% 81.01% 63.29% 68.35% 69.62% 63.29% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 -
Price 0.1400 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 -
P/RPS 0.28 0.32 0.62 0.16 0.16 0.13 0.11 86.11%
  QoQ % -12.50% -48.39% 287.50% 0.00% 23.08% 18.18% -
  Horiz. % 254.55% 290.91% 563.64% 145.45% 145.45% 118.18% 100.00%
P/EPS 33.15 53.92 74.53 7.29 -51.90 16.03 -2.46 -
  QoQ % -38.52% -27.65% 922.36% 114.05% -423.77% 751.63% -
  Horiz. % -1,347.56% -2,191.87% -3,029.67% -296.34% 2,109.76% -651.63% 100.00%
EY 3.02 1.85 1.34 13.71 -1.93 6.24 -40.72 -
  QoQ % 63.24% 38.06% -90.23% 810.36% -130.93% 115.32% -
  Horiz. % -7.42% -4.54% -3.29% -33.67% 4.74% -15.32% 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 0.54 0.68 0.50 0.50 0.53 0.75 -19.62%
  QoQ % 0.00% -20.59% 36.00% 0.00% -5.66% -29.33% -
  Horiz. % 72.00% 72.00% 90.67% 66.67% 66.67% 70.67% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers