Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     119.51%    YoY -     -77.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,600 147,139 106,389 60,908 19,754 219,051 210,251 -83.97%
  QoQ % -90.76% 38.30% 74.67% 208.33% -90.98% 4.19% -
  Horiz. % 6.47% 69.98% 50.60% 28.97% 9.40% 104.19% 100.00%
PBT 11,103 722 1,621 1,090 744 2,397 -2,360 -
  QoQ % 1,437.81% -55.46% 48.72% 46.51% -68.96% 201.57% -
  Horiz. % -470.47% -30.59% -68.69% -46.19% -31.53% -101.57% 100.00%
Tax 0 -439 -871 -834 -630 -782 -1,614 -
  QoQ % 0.00% 49.60% -4.44% -32.38% 19.44% 51.55% -
  Horiz. % -0.00% 27.20% 53.97% 51.67% 39.03% 48.45% 100.00%
NP 11,103 283 750 256 114 1,615 -3,974 -
  QoQ % 3,823.32% -62.27% 192.97% 124.56% -92.94% 140.64% -
  Horiz. % -279.39% -7.12% -18.87% -6.44% -2.87% -40.64% 100.00%
NP to SH 11,224 335 911 360 164 4,929 -665 -
  QoQ % 3,250.45% -63.23% 153.06% 119.51% -96.67% 841.20% -
  Horiz. % -1,687.82% -50.38% -136.99% -54.14% -24.66% -741.20% 100.00%
Tax Rate - % 60.80 % 53.73 % 76.51 % 84.68 % 32.62 % - % -
  QoQ % 0.00% 13.16% -29.77% -9.65% 159.60% 0.00% -
  Horiz. % 0.00% 186.39% 164.71% 234.55% 259.60% 100.00% -
Total Cost 2,497 146,856 105,639 60,652 19,640 217,436 214,225 -94.90%
  QoQ % -98.30% 39.02% 74.17% 208.82% -90.97% 1.50% -
  Horiz. % 1.17% 68.55% 49.31% 28.31% 9.17% 101.50% 100.00%
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 81.64 % 0.19 % 0.70 % 0.42 % 0.58 % 0.74 % -1.89 % -
  QoQ % 42,868.42% -72.86% 66.67% -27.59% -21.62% 139.15% -
  Horiz. % -4,319.58% -10.05% -37.04% -22.22% -30.69% -39.15% 100.00%
ROE 12.20 % 0.42 % 1.22 % 0.50 % 0.23 % 6.86 % -0.72 % -
  QoQ % 2,804.76% -65.57% 144.00% 117.39% -96.65% 1,052.78% -
  Horiz. % -1,694.44% -58.33% -169.44% -69.44% -31.94% -952.78% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.73 51.16 36.99 21.18 6.87 76.17 73.11 -83.96%
  QoQ % -90.75% 38.31% 74.65% 208.30% -90.98% 4.19% -
  Horiz. % 6.47% 69.98% 50.59% 28.97% 9.40% 104.19% 100.00%
EPS 3.90 0.12 0.32 0.13 0.06 1.71 -0.23 -
  QoQ % 3,150.00% -62.50% 146.15% 116.67% -96.49% 843.48% -
  Horiz. % -1,695.65% -52.17% -139.13% -56.52% -26.09% -743.48% 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 0.3200 0.2800 0.2600 0.2500 0.2500 0.2500 0.3200 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.70 50.81 36.74 21.03 6.82 75.64 72.60 -83.96%
  QoQ % -90.75% 38.30% 74.70% 208.36% -90.98% 4.19% -
  Horiz. % 6.47% 69.99% 50.61% 28.97% 9.39% 104.19% 100.00%
EPS 3.88 0.12 0.31 0.12 0.06 1.70 -0.23 -
  QoQ % 3,133.33% -61.29% 158.33% 100.00% -96.47% 839.13% -
  Horiz. % -1,686.96% -52.17% -134.78% -52.17% -26.09% -739.13% 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 0.3178 0.2781 0.2582 0.2483 0.2483 0.2483 0.3178 -
  QoQ % 14.28% 7.71% 3.99% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.51% 81.25% 78.13% 78.13% 78.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1200 0.1300 0.1300 0.1600 0.1250 0.1350 0.1750 -
P/RPS 2.54 0.25 0.35 0.76 1.82 0.18 0.24 384.13%
  QoQ % 916.00% -28.57% -53.95% -58.24% 911.11% -25.00% -
  Horiz. % 1,058.33% 104.17% 145.83% 316.67% 758.33% 75.00% 100.00%
P/EPS 3.07 111.60 41.04 127.82 219.20 7.88 -75.68 -
  QoQ % -97.25% 171.93% -67.89% -41.69% 2,681.73% 110.41% -
  Horiz. % -4.06% -147.46% -54.23% -168.90% -289.64% -10.41% 100.00%
EY 32.52 0.90 2.44 0.78 0.46 12.70 -1.32 -
  QoQ % 3,513.33% -63.11% 212.82% 69.57% -96.38% 1,062.12% -
  Horiz. % -2,463.64% -68.18% -184.85% -59.09% -34.85% -962.12% 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 0.38 0.46 0.50 0.64 0.50 0.54 0.55 -21.90%
  QoQ % -17.39% -8.00% -21.87% 28.00% -7.41% -1.82% -
  Horiz. % 69.09% 83.64% 90.91% 116.36% 90.91% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 -
Price 0.1250 0.1200 0.1400 0.1350 0.1700 0.1250 0.1600 -
P/RPS 2.64 0.23 0.38 0.64 2.47 0.16 0.22 426.54%
  QoQ % 1,047.83% -39.47% -40.62% -74.09% 1,443.75% -27.27% -
  Horiz. % 1,200.00% 104.55% 172.73% 290.91% 1,122.73% 72.73% 100.00%
P/EPS 3.20 103.02 44.20 107.85 298.12 7.29 -69.20 -
  QoQ % -96.89% 133.08% -59.02% -63.82% 3,989.44% 110.53% -
  Horiz. % -4.62% -148.87% -63.87% -155.85% -430.81% -10.53% 100.00%
EY 31.22 0.97 2.26 0.93 0.34 13.71 -1.45 -
  QoQ % 3,118.56% -57.08% 143.01% 173.53% -97.52% 1,045.52% -
  Horiz. % -2,153.10% -66.90% -155.86% -64.14% -23.45% -945.52% 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 0.39 0.43 0.54 0.54 0.68 0.50 0.50 -15.30%
  QoQ % -9.30% -20.37% 0.00% -20.59% 36.00% 0.00% -
  Horiz. % 78.00% 86.00% 108.00% 108.00% 136.00% 100.00% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers