Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2017-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -1,201.67%    YoY -     67.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 210,251 188,666 124,732 682,789 496,596 325,976 156,552 21.66%
  QoQ % 11.44% 51.26% -81.73% 37.49% 52.34% 108.22% -
  Horiz. % 134.30% 120.51% 79.67% 436.14% 317.21% 208.22% 100.00%
PBT -2,360 315 -6,691 -13,439 116 420 335 -
  QoQ % -849.21% 104.71% 50.21% -11,685.34% -72.38% 25.37% -
  Horiz. % -704.48% 94.03% -1,997.31% -4,011.64% 34.63% 125.37% 100.00%
Tax -1,614 -2,053 -299 -475 -82 -100 -50 907.41%
  QoQ % 21.38% -586.62% 37.05% -479.27% 18.00% -100.00% -
  Horiz. % 3,228.00% 4,106.00% 598.00% 950.00% 164.00% 200.00% 100.00%
NP -3,974 -1,738 -6,990 -13,914 34 320 285 -
  QoQ % -128.65% 75.14% 49.76% -41,023.53% -89.38% 12.28% -
  Horiz. % -1,394.39% -609.82% -2,452.63% -4,882.11% 11.93% 112.28% 100.00%
NP to SH -665 1,570 -5,709 -11,676 -897 155 95 -
  QoQ % -142.36% 127.50% 51.10% -1,201.67% -678.71% 63.16% -
  Horiz. % -700.00% 1,652.63% -6,009.47% -12,290.53% -944.21% 163.16% 100.00%
Tax Rate - % 651.75 % - % - % 70.69 % 23.81 % 14.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 196.89% 59.48% -
  Horiz. % 0.00% 4,365.37% 0.00% 0.00% 473.48% 159.48% 100.00%
Total Cost 214,225 190,404 131,722 696,703 496,562 325,656 156,267 23.33%
  QoQ % 12.51% 44.55% -81.09% 40.31% 52.48% 108.40% -
  Horiz. % 137.09% 121.85% 84.29% 445.84% 317.77% 208.40% 100.00%
Net Worth 92,030 94,906 74,774 49,983 59,800 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 92,030 94,906 74,774 49,983 59,800 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.42% 0.46% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 112.41% 111.89% 100.00%
NOSH 287,594 287,594 287,594 217,320 213,571 212,594 189,999 31.73%
  QoQ % 0.00% 0.00% 32.34% 1.76% 0.46% 11.89% -
  Horiz. % 151.37% 151.37% 151.37% 114.38% 112.41% 111.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.89 % -0.92 % -5.60 % -2.04 % 0.01 % 0.10 % 0.18 % -
  QoQ % -105.43% 83.57% -174.51% -20,500.00% -90.00% -44.44% -
  Horiz. % -1,050.00% -511.11% -3,111.11% -1,133.33% 5.56% 55.56% 100.00%
ROE -0.72 % 1.65 % -7.63 % -23.36 % -1.50 % 0.26 % 0.18 % -
  QoQ % -143.64% 121.63% 67.34% -1,457.33% -676.92% 44.44% -
  Horiz. % -400.00% 916.67% -4,238.89% -12,977.78% -833.33% 144.44% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.11 65.60 43.37 314.19 232.52 153.33 82.40 -7.64%
  QoQ % 11.45% 51.26% -86.20% 35.12% 51.65% 86.08% -
  Horiz. % 88.73% 79.61% 52.63% 381.30% 282.18% 186.08% 100.00%
EPS -0.23 0.55 -1.98 -5.37 -0.42 0.07 0.05 -
  QoQ % -141.82% 127.78% 63.13% -1,178.57% -700.00% 40.00% -
  Horiz. % -460.00% 1,100.00% -3,960.00% -10,740.00% -840.00% 140.00% 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 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 9.28%
  QoQ % -3.03% 26.92% 13.04% -17.86% 0.00% 0.00% -
  Horiz. % 114.29% 117.86% 92.86% 82.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.60 65.15 43.07 235.78 171.48 112.56 54.06 21.66%
  QoQ % 11.44% 51.27% -81.73% 37.50% 52.35% 108.21% -
  Horiz. % 134.30% 120.51% 79.67% 436.15% 317.20% 208.21% 100.00%
EPS -0.23 0.54 -1.97 -4.03 -0.31 0.05 0.03 -
  QoQ % -142.59% 127.41% 51.12% -1,200.00% -720.00% 66.67% -
  Horiz. % -766.67% 1,800.00% -6,566.67% -13,433.33% -1,033.33% 166.67% 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 0.3277 0.2582 0.1726 0.2065 0.2056 0.1837 43.97%
  QoQ % -3.02% 26.92% 49.59% -16.42% 0.44% 11.92% -
  Horiz. % 173.00% 178.39% 140.56% 93.96% 112.41% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 -
P/RPS 0.24 0.25 0.47 0.08 0.09 0.13 0.24 -
  QoQ % -4.00% -46.81% 487.50% -11.11% -30.77% -45.83% -
  Horiz. % 100.00% 104.17% 195.83% 33.33% 37.50% 54.17% 100.00%
P/EPS -75.68 30.22 -10.33 -4.47 -52.38 267.46 400.00 -
  QoQ % -350.43% 392.55% -131.10% 91.47% -119.58% -33.14% -
  Horiz. % -18.92% 7.55% -2.58% -1.12% -13.10% 66.86% 100.00%
EY -1.32 3.31 -9.68 -22.39 -1.91 0.37 0.25 -
  QoQ % -139.88% 134.19% 56.77% -1,072.25% -616.22% 48.00% -
  Horiz. % -528.00% 1,324.00% -3,872.00% -8,956.00% -764.00% 148.00% 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 0.55 0.50 0.79 1.04 0.79 0.70 0.71 -15.61%
  QoQ % 10.00% -36.71% -24.04% 31.65% 12.86% -1.41% -
  Horiz. % 77.46% 70.42% 111.27% 146.48% 111.27% 98.59% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 -
Price 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 -
P/RPS 0.22 0.27 0.45 0.07 0.10 0.12 0.24 -5.62%
  QoQ % -18.52% -40.00% 542.86% -30.00% -16.67% -50.00% -
  Horiz. % 91.67% 112.50% 187.50% 29.17% 41.67% 50.00% 100.00%
P/EPS -69.20 32.06 -9.82 -4.28 -53.57 246.88 400.00 -
  QoQ % -315.85% 426.48% -129.44% 92.01% -121.70% -38.28% -
  Horiz. % -17.30% 8.02% -2.45% -1.07% -13.39% 61.72% 100.00%
EY -1.45 3.12 -10.18 -23.36 -1.87 0.41 0.25 -
  QoQ % -146.47% 130.65% 56.42% -1,149.20% -556.10% 64.00% -
  Horiz. % -580.00% 1,248.00% -4,072.00% -9,344.00% -748.00% 164.00% 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 0.53 0.75 1.00 0.80 0.64 0.71 -20.80%
  QoQ % -5.66% -29.33% -25.00% 25.00% 25.00% -9.86% -
  Horiz. % 70.42% 74.65% 105.63% 140.85% 112.68% 90.14% 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.
 


 

326  275  533  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.39+0.015 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers