Highlights

[BINTAI] QoQ Quarter Result on 2018-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     -97.07%    YoY -     102.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 40,750 45,481 41,154 19,754 8,800 21,585 63,934 -25.96%
  QoQ % -10.40% 10.51% 108.33% 124.48% -59.23% -66.24% -
  Horiz. % 63.74% 71.14% 64.37% 30.90% 13.76% 33.76% 100.00%
PBT -899 531 346 744 4,757 -2,691 7,009 -
  QoQ % -269.30% 53.47% -53.49% -84.36% 276.77% -138.39% -
  Horiz. % -12.83% 7.58% 4.94% 10.61% 67.87% -38.39% 100.00%
Tax 432 -37 -204 -630 832 439 -1,754 -
  QoQ % 1,267.57% 81.86% 67.62% -175.72% 89.52% 125.03% -
  Horiz. % -24.63% 2.11% 11.63% 35.92% -47.43% -25.03% 100.00%
NP -467 494 142 114 5,589 -2,252 5,255 -
  QoQ % -194.53% 247.89% 24.56% -97.96% 348.18% -142.85% -
  Horiz. % -8.89% 9.40% 2.70% 2.17% 106.36% -42.85% 100.00%
NP to SH -576 551 196 164 5,594 -2,251 7,282 -
  QoQ % -204.54% 181.12% 19.51% -97.07% 348.51% -130.91% -
  Horiz. % -7.91% 7.57% 2.69% 2.25% 76.82% -30.91% 100.00%
Tax Rate - % 6.97 % 58.96 % 84.68 % -17.49 % - % 25.02 % -
  QoQ % 0.00% -88.18% -30.37% 584.16% 0.00% 0.00% -
  Horiz. % 0.00% 27.86% 235.65% 338.45% -69.90% 0.00% 100.00%
Total Cost 41,217 44,987 41,012 19,640 3,211 23,837 58,679 -21.00%
  QoQ % -8.38% 9.69% 108.82% 511.65% -86.53% -59.38% -
  Horiz. % 70.24% 76.67% 69.89% 33.47% 5.47% 40.62% 100.00%
Net Worth 80,526 74,774 71,898 71,898 71,898 92,030 94,906 -10.38%
  QoQ % 7.69% 4.00% 0.00% 0.00% -21.87% -3.03% -
  Horiz. % 84.85% 78.79% 75.76% 75.76% 75.76% 96.97% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 80,526 74,774 71,898 71,898 71,898 92,030 94,906 -10.38%
  QoQ % 7.69% 4.00% 0.00% 0.00% -21.87% -3.03% -
  Horiz. % 84.85% 78.79% 75.76% 75.76% 75.76% 96.97% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -1.15 % 1.09 % 0.35 % 0.58 % 63.51 % -10.43 % 8.22 % -
  QoQ % -205.50% 211.43% -39.66% -99.09% 708.92% -226.89% -
  Horiz. % -13.99% 13.26% 4.26% 7.06% 772.63% -126.89% 100.00%
ROE -0.72 % 0.74 % 0.27 % 0.23 % 7.78 % -2.45 % 7.67 % -
  QoQ % -197.30% 174.07% 17.39% -97.04% 417.55% -131.94% -
  Horiz. % -9.39% 9.65% 3.52% 3.00% 101.43% -31.94% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.17 15.81 14.31 6.87 3.06 7.51 22.23 -25.95%
  QoQ % -10.37% 10.48% 108.30% 124.51% -59.25% -66.22% -
  Horiz. % 63.74% 71.12% 64.37% 30.90% 13.77% 33.78% 100.00%
EPS -0.20 0.19 0.07 0.06 1.95 -0.78 2.53 -
  QoQ % -205.26% 171.43% 16.67% -96.92% 350.00% -130.83% -
  Horiz. % -7.91% 7.51% 2.77% 2.37% 77.08% -30.83% 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 0.2800 0.2600 0.2500 0.2500 0.2500 0.3200 0.3300 -10.38%
  QoQ % 7.69% 4.00% 0.00% 0.00% -21.87% -3.03% -
  Horiz. % 84.85% 78.79% 75.76% 75.76% 75.76% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 14.07 15.71 14.21 6.82 3.04 7.45 22.08 -25.97%
  QoQ % -10.44% 10.56% 108.36% 124.34% -59.19% -66.26% -
  Horiz. % 63.72% 71.15% 64.36% 30.89% 13.77% 33.74% 100.00%
EPS -0.20 0.19 0.07 0.06 1.93 -0.78 2.51 -
  QoQ % -205.26% 171.43% 16.67% -96.89% 347.44% -131.08% -
  Horiz. % -7.97% 7.57% 2.79% 2.39% 76.89% -31.08% 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 0.2781 0.2582 0.2483 0.2483 0.2483 0.3178 0.3277 -10.37%
  QoQ % 7.71% 3.99% 0.00% 0.00% -21.87% -3.02% -
  Horiz. % 84.86% 78.79% 75.77% 75.77% 75.77% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1300 0.1300 0.1600 0.1250 0.1350 0.1750 0.1650 -
P/RPS 0.92 0.82 1.12 1.82 4.41 2.33 0.74 15.64%
  QoQ % 12.20% -26.79% -38.46% -58.73% 89.27% 214.86% -
  Horiz. % 124.32% 110.81% 151.35% 245.95% 595.95% 314.86% 100.00%
P/EPS -64.91 67.85 234.77 219.20 6.94 -22.36 6.52 -
  QoQ % -195.67% -71.10% 7.10% 3,058.50% 131.04% -442.94% -
  Horiz. % -995.55% 1,040.64% 3,600.77% 3,361.96% 106.44% -342.94% 100.00%
EY -1.54 1.47 0.43 0.46 14.41 -4.47 15.35 -
  QoQ % -204.76% 241.86% -6.52% -96.81% 422.37% -129.12% -
  Horiz. % -10.03% 9.58% 2.80% 3.00% 93.88% -29.12% 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 0.46 0.50 0.64 0.50 0.54 0.55 0.50 -5.41%
  QoQ % -8.00% -21.87% 28.00% -7.41% -1.82% 10.00% -
  Horiz. % 92.00% 100.00% 128.00% 100.00% 108.00% 110.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 -
Price 0.1200 0.1400 0.1350 0.1700 0.1250 0.1600 0.1750 -
P/RPS 0.85 0.89 0.94 2.47 4.09 2.13 0.79 5.01%
  QoQ % -4.49% -5.32% -61.94% -39.61% 92.02% 169.62% -
  Horiz. % 107.59% 112.66% 118.99% 312.66% 517.72% 269.62% 100.00%
P/EPS -59.92 73.07 198.09 298.12 6.43 -20.44 6.91 -
  QoQ % -182.00% -63.11% -33.55% 4,536.39% 131.46% -395.80% -
  Horiz. % -867.15% 1,057.45% 2,866.71% 4,314.33% 93.05% -295.80% 100.00%
EY -1.67 1.37 0.50 0.34 15.56 -4.89 14.47 -
  QoQ % -221.90% 174.00% 47.06% -97.81% 418.20% -133.79% -
  Horiz. % -11.54% 9.47% 3.46% 2.35% 107.53% -33.79% 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 0.43 0.54 0.54 0.68 0.50 0.50 0.53 -13.02%
  QoQ % -20.37% 0.00% -20.59% 36.00% 0.00% -5.66% -
  Horiz. % 81.13% 101.89% 101.89% 128.30% 94.34% 94.34% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers