Highlights

[BINTAI] QoQ Annualized Quarter Result on 2019-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -72.42%    YoY -     -93.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 72,410 59,976 54,400 147,139 141,852 121,816 79,016 -5.64%
  QoQ % 20.73% 10.25% -63.03% 3.73% 16.45% 54.17% -
  Horiz. % 91.64% 75.90% 68.85% 186.21% 179.52% 154.17% 100.00%
PBT 3,908 15,310 44,412 722 2,161 2,180 2,976 19.86%
  QoQ % -74.47% -65.53% 6,051.25% -66.59% -0.86% -26.75% -
  Horiz. % 131.32% 514.45% 1,492.34% 24.26% 72.63% 73.25% 100.00%
Tax -124 0 0 -439 -1,161 -1,668 -2,520 -86.50%
  QoQ % 0.00% 0.00% 0.00% 62.20% 30.38% 33.81% -
  Horiz. % 4.92% -0.00% -0.00% 17.42% 46.08% 66.19% 100.00%
NP 3,784 15,310 44,412 283 1,000 512 456 308.30%
  QoQ % -75.28% -65.53% 15,593.29% -71.70% 95.31% 12.28% -
  Horiz. % 829.82% 3,357.46% 9,739.47% 62.06% 219.30% 112.28% 100.00%
NP to SH 4,174 15,724 44,896 335 1,214 720 656 242.25%
  QoQ % -73.45% -64.98% 13,301.79% -72.42% 68.70% 9.76% -
  Horiz. % 636.38% 2,396.95% 6,843.90% 51.07% 185.16% 109.76% 100.00%
Tax Rate 3.17 % - % - % 60.80 % 53.73 % 76.51 % 84.68 % -88.74%
  QoQ % 0.00% 0.00% 0.00% 13.16% -29.77% -9.65% -
  Horiz. % 3.74% 0.00% 0.00% 71.80% 63.45% 90.35% 100.00%
Total Cost 68,626 44,666 9,988 146,856 140,852 121,304 78,560 -8.60%
  QoQ % 53.64% 347.20% -93.20% 4.26% 16.11% 54.41% -
  Horiz. % 87.36% 56.86% 12.71% 186.93% 179.29% 154.41% 100.00%
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.23 % 25.53 % 81.64 % 0.19 % 0.70 % 0.42 % 0.58 % 331.50%
  QoQ % -79.51% -68.73% 42,868.42% -72.86% 66.67% -27.59% -
  Horiz. % 901.72% 4,401.72% 14,075.86% 32.76% 120.69% 72.41% 100.00%
ROE 5.01 % 18.22 % 48.78 % 0.42 % 1.62 % 1.00 % 0.91 % 210.82%
  QoQ % -72.50% -62.65% 11,514.29% -74.07% 62.00% 9.89% -
  Horiz. % 550.55% 2,002.20% 5,360.44% 46.15% 178.02% 109.89% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.18 20.85 18.92 51.16 49.32 42.36 27.47 -5.62%
  QoQ % 20.77% 10.20% -63.02% 3.73% 16.43% 54.20% -
  Horiz. % 91.66% 75.90% 68.88% 186.24% 179.54% 154.20% 100.00%
EPS 1.45 5.46 15.60 0.12 0.43 0.26 0.24 230.63%
  QoQ % -73.44% -65.00% 12,900.00% -72.09% 65.38% 8.33% -
  Horiz. % 604.17% 2,275.00% 6,500.00% 50.00% 179.17% 108.33% 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 0.2900 0.3000 0.3200 0.2800 0.2600 0.2500 0.2500 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.75 18.84 17.09 46.23 44.57 38.27 24.83 -5.65%
  QoQ % 20.75% 10.24% -63.03% 3.72% 16.46% 54.13% -
  Horiz. % 91.62% 75.88% 68.83% 186.19% 179.50% 154.13% 100.00%
EPS 1.31 4.94 14.11 0.11 0.38 0.23 0.21 237.74%
  QoQ % -73.48% -64.99% 12,727.27% -71.05% 65.22% 9.52% -
  Horiz. % 623.81% 2,352.38% 6,719.05% 52.38% 180.95% 109.52% 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 0.2620 0.2711 0.2891 0.2530 0.2349 0.2259 0.2259 10.36%
  QoQ % -3.36% -6.23% 14.27% 7.71% 3.98% 0.00% -
  Horiz. % 115.98% 120.01% 127.98% 112.00% 103.98% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1150 0.1200 0.1200 0.1300 0.1300 0.1600 0.1250 -
P/RPS 0.46 0.58 0.63 0.25 0.26 0.38 0.45 1.47%
  QoQ % -20.69% -7.94% 152.00% -3.85% -31.58% -15.56% -
  Horiz. % 102.22% 128.89% 140.00% 55.56% 57.78% 84.44% 100.00%
P/EPS 7.92 2.19 0.77 111.60 30.78 63.91 54.80 -72.36%
  QoQ % 261.64% 184.42% -99.31% 262.57% -51.84% 16.62% -
  Horiz. % 14.45% 4.00% 1.41% 203.65% 56.17% 116.62% 100.00%
EY 12.62 45.56 130.09 0.90 3.25 1.56 1.82 262.35%
  QoQ % -72.30% -64.98% 14,354.45% -72.31% 108.33% -14.29% -
  Horiz. % 693.41% 2,503.30% 7,147.80% 49.45% 178.57% 85.71% 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 0.40 0.40 0.38 0.46 0.50 0.64 0.50 -13.79%
  QoQ % 0.00% 5.26% -17.39% -8.00% -21.87% 28.00% -
  Horiz. % 80.00% 80.00% 76.00% 92.00% 100.00% 128.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 -
Price 0.1000 0.1150 0.1250 0.1200 0.1400 0.1350 0.1700 -
P/RPS 0.40 0.55 0.66 0.23 0.28 0.32 0.62 -25.28%
  QoQ % -27.27% -16.67% 186.96% -17.86% -12.50% -48.39% -
  Horiz. % 64.52% 88.71% 106.45% 37.10% 45.16% 51.61% 100.00%
P/EPS 6.89 2.10 0.80 103.02 33.15 53.92 74.53 -79.47%
  QoQ % 228.10% 162.50% -99.22% 210.77% -38.52% -27.65% -
  Horiz. % 9.24% 2.82% 1.07% 138.23% 44.48% 72.35% 100.00%
EY 14.52 47.54 124.89 0.97 3.02 1.85 1.34 387.55%
  QoQ % -69.46% -61.93% 12,775.26% -67.88% 63.24% 38.06% -
  Horiz. % 1,083.58% 3,547.76% 9,320.15% 72.39% 225.37% 138.06% 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 0.34 0.38 0.39 0.43 0.54 0.54 0.68 -36.92%
  QoQ % -10.53% -2.56% -9.30% -20.37% 0.00% -20.59% -
  Horiz. % 50.00% 55.88% 57.35% 63.24% 79.41% 79.41% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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