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 - 318,291
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.42 19.14 6.21 68.82 66.06 59.27 39.19 -10.05%
  QoQ % 74.61% 208.21% -90.98% 4.18% 11.46% 51.24% -
  Horiz. % 85.28% 48.84% 15.85% 175.61% 168.56% 151.24% 100.00%
EPS 0.29 0.11 0.05 1.55 -0.21 0.49 -1.79 -
  QoQ % 163.64% 120.00% -96.77% 838.10% -142.86% 127.37% -
  Horiz. % -16.20% -6.15% -2.79% -86.59% 11.73% -27.37% 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 0.2349 0.2259 0.2259 0.2259 0.2891 0.2982 0.2349 -
  QoQ % 3.98% 0.00% 0.00% -21.86% -3.05% 26.95% -
  Horiz. % 100.00% 96.17% 96.17% 96.17% 123.07% 126.95% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS