Highlights

[BINTAI] QoQ Cumulative 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 -     841.20%    YoY -     142.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 106,389 60,908 19,754 219,051 210,251 188,666 124,732 -10.04%
  QoQ % 74.67% 208.33% -90.98% 4.19% 11.44% 51.26% -
  Horiz. % 85.29% 48.83% 15.84% 175.62% 168.56% 151.26% 100.00%
PBT 1,621 1,090 744 2,397 -2,360 315 -6,691 -
  QoQ % 48.72% 46.51% -68.96% 201.57% -849.21% 104.71% -
  Horiz. % -24.23% -16.29% -11.12% -35.82% 35.27% -4.71% 100.00%
Tax -871 -834 -630 -782 -1,614 -2,053 -299 103.57%
  QoQ % -4.44% -32.38% 19.44% 51.55% 21.38% -586.62% -
  Horiz. % 291.30% 278.93% 210.70% 261.54% 539.80% 686.62% 100.00%
NP 750 256 114 1,615 -3,974 -1,738 -6,990 -
  QoQ % 192.97% 124.56% -92.94% 140.64% -128.65% 75.14% -
  Horiz. % -10.73% -3.66% -1.63% -23.10% 56.85% 24.86% 100.00%
NP to SH 911 360 164 4,929 -665 1,570 -5,709 -
  QoQ % 153.06% 119.51% -96.67% 841.20% -142.36% 127.50% -
  Horiz. % -15.96% -6.31% -2.87% -86.34% 11.65% -27.50% 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 105,639 60,652 19,640 217,436 214,225 190,404 131,722 -13.65%
  QoQ % 74.17% 208.82% -90.97% 1.50% 12.51% 44.55% -
  Horiz. % 80.20% 46.05% 14.91% 165.07% 162.63% 144.55% 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 1.22 % 0.50 % 0.23 % 6.86 % -0.72 % 1.65 % -7.63 % -
  QoQ % 144.00% 117.39% -96.65% 1,052.78% -143.64% 121.63% -
  Horiz. % -15.99% -6.55% -3.01% -89.91% 9.44% -21.63% 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 36.99 21.18 6.87 76.17 73.11 65.60 43.37 -10.04%
  QoQ % 74.65% 208.30% -90.98% 4.19% 11.45% 51.26% -
  Horiz. % 85.29% 48.84% 15.84% 175.63% 168.57% 151.26% 100.00%
EPS 0.32 0.13 0.06 1.71 -0.23 0.55 -1.98 -
  QoQ % 146.15% 116.67% -96.49% 843.48% -141.82% 127.78% -
  Horiz. % -16.16% -6.57% -3.03% -86.36% 11.62% -27.78% 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 36.74 21.03 6.82 75.64 72.60 65.15 43.07 -10.03%
  QoQ % 74.70% 208.36% -90.98% 4.19% 11.44% 51.27% -
  Horiz. % 85.30% 48.83% 15.83% 175.62% 168.56% 151.27% 100.00%
EPS 0.31 0.12 0.06 1.70 -0.23 0.54 -1.97 -
  QoQ % 158.33% 100.00% -96.47% 839.13% -142.59% 127.41% -
  Horiz. % -15.74% -6.09% -3.05% -86.29% 11.68% -27.41% 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 0.35 0.76 1.82 0.18 0.24 0.25 0.47 -17.80%
  QoQ % -53.95% -58.24% 911.11% -25.00% -4.00% -46.81% -
  Horiz. % 74.47% 161.70% 387.23% 38.30% 51.06% 53.19% 100.00%
P/EPS 41.04 127.82 219.20 7.88 -75.68 30.22 -10.33 -
  QoQ % -67.89% -41.69% 2,681.73% 110.41% -350.43% 392.55% -
  Horiz. % -397.29% -1,237.37% -2,121.97% -76.28% 732.62% -292.55% 100.00%
EY 2.44 0.78 0.46 12.70 -1.32 3.31 -9.68 -
  QoQ % 212.82% 69.57% -96.38% 1,062.12% -139.88% 134.19% -
  Horiz. % -25.21% -8.06% -4.75% -131.20% 13.64% -34.19% 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 0.38 0.64 2.47 0.16 0.22 0.27 0.45 -10.63%
  QoQ % -40.62% -74.09% 1,443.75% -27.27% -18.52% -40.00% -
  Horiz. % 84.44% 142.22% 548.89% 35.56% 48.89% 60.00% 100.00%
P/EPS 44.20 107.85 298.12 7.29 -69.20 32.06 -9.82 -
  QoQ % -59.02% -63.82% 3,989.44% 110.53% -315.85% 426.48% -
  Horiz. % -450.10% -1,098.27% -3,035.85% -74.24% 704.68% -326.48% 100.00%
EY 2.26 0.93 0.34 13.71 -1.45 3.12 -10.18 -
  QoQ % 143.01% 173.53% -97.52% 1,045.52% -146.47% 130.65% -
  Horiz. % -22.20% -9.14% -3.34% -134.68% 14.24% -30.65% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers