Highlights

[BINTAI] QoQ Quarter Result on 2019-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     2,048.61%    YoY -     6,743.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,320 16,388 13,600 40,750 45,481 41,154 19,754 14.83%
  QoQ % 48.40% 20.50% -66.63% -10.40% 10.51% 108.33% -
  Horiz. % 123.11% 82.96% 68.85% 206.29% 230.24% 208.33% 100.00%
PBT -4,724 -3,448 11,103 -899 531 346 744 -
  QoQ % -37.01% -131.05% 1,335.04% -269.30% 53.47% -53.49% -
  Horiz. % -634.95% -463.44% 1,492.34% -120.83% 71.37% 46.51% 100.00%
Tax -93 0 0 432 -37 -204 -630 -71.97%
  QoQ % 0.00% 0.00% 0.00% 1,267.57% 81.86% 67.62% -
  Horiz. % 14.76% -0.00% -0.00% -68.57% 5.87% 32.38% 100.00%
NP -4,817 -3,448 11,103 -467 494 142 114 -
  QoQ % -39.70% -131.05% 2,477.52% -194.53% 247.89% 24.56% -
  Horiz. % -4,225.44% -3,024.56% 9,739.47% -409.65% 433.33% 124.56% 100.00%
NP to SH -4,731 -3,362 11,224 -576 551 196 164 -
  QoQ % -40.72% -129.95% 2,048.61% -204.54% 181.12% 19.51% -
  Horiz. % -2,884.76% -2,050.00% 6,843.90% -351.22% 335.98% 119.51% 100.00%
Tax Rate - % - % - % - % 6.97 % 58.96 % 84.68 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -88.18% -30.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 8.23% 69.63% 100.00%
Total Cost 29,137 19,836 2,497 41,217 44,987 41,012 19,640 29.98%
  QoQ % 46.89% 694.39% -93.94% -8.38% 9.69% 108.82% -
  Horiz. % 148.36% 101.00% 12.71% 209.86% 229.06% 208.82% 100.00%
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -19.81 % -21.04 % 81.64 % -1.15 % 1.09 % 0.35 % 0.58 % -
  QoQ % 5.85% -125.77% 7,199.13% -205.50% 211.43% -39.66% -
  Horiz. % -3,415.52% -3,627.59% 14,075.86% -198.28% 187.93% 60.34% 100.00%
ROE -5.67 % -3.90 % 12.20 % -0.72 % 0.74 % 0.27 % 0.23 % -
  QoQ % -45.38% -131.97% 1,794.44% -197.30% 174.07% 17.39% -
  Horiz. % -2,465.22% -1,695.65% 5,304.35% -313.04% 321.74% 117.39% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.46 5.70 4.73 14.17 15.81 14.31 6.87 14.84%
  QoQ % 48.42% 20.51% -66.62% -10.37% 10.48% 108.30% -
  Horiz. % 123.14% 82.97% 68.85% 206.26% 230.13% 208.30% 100.00%
EPS -1.65 -1.17 3.90 -0.20 0.19 0.07 0.06 -
  QoQ % -41.03% -130.00% 2,050.00% -205.26% 171.43% 16.67% -
  Horiz. % -2,750.00% -1,950.00% 6,500.00% -333.33% 316.67% 116.67% 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 0.2900 0.3000 0.3200 0.2800 0.2600 0.2500 0.2500 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.40 5.66 4.70 14.07 15.71 14.21 6.82 14.86%
  QoQ % 48.41% 20.43% -66.60% -10.44% 10.56% 108.36% -
  Horiz. % 123.17% 82.99% 68.91% 206.30% 230.35% 208.36% 100.00%
EPS -1.63 -1.16 3.88 -0.20 0.19 0.07 0.06 -
  QoQ % -40.52% -129.90% 2,040.00% -205.26% 171.43% 16.67% -
  Horiz. % -2,716.67% -1,933.33% 6,466.67% -333.33% 316.67% 116.67% 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 0.2880 0.2979 0.3178 0.2781 0.2582 0.2483 0.2483 10.36%
  QoQ % -3.32% -6.26% 14.28% 7.71% 3.99% 0.00% -
  Horiz. % 115.99% 119.98% 127.99% 112.00% 103.99% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1150 0.1200 0.1200 0.1300 0.1300 0.1600 0.1250 -
P/RPS 1.36 2.11 2.54 0.92 0.82 1.12 1.82 -17.61%
  QoQ % -35.55% -16.93% 176.09% 12.20% -26.79% -38.46% -
  Horiz. % 74.73% 115.93% 139.56% 50.55% 45.05% 61.54% 100.00%
P/EPS -6.99 -10.27 3.07 -64.91 67.85 234.77 219.20 -
  QoQ % 31.94% -434.53% 104.73% -195.67% -71.10% 7.10% -
  Horiz. % -3.19% -4.69% 1.40% -29.61% 30.95% 107.10% 100.00%
EY -14.30 -9.74 32.52 -1.54 1.47 0.43 0.46 -
  QoQ % -46.82% -129.95% 2,211.69% -204.76% 241.86% -6.52% -
  Horiz. % -3,108.70% -2,117.39% 7,069.56% -334.78% 319.57% 93.48% 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 0.40 0.40 0.38 0.46 0.50 0.64 0.50 -13.79%
  QoQ % 0.00% 5.26% -17.39% -8.00% -21.87% 28.00% -
  Horiz. % 80.00% 80.00% 76.00% 92.00% 100.00% 128.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 -
Price 0.1000 0.1150 0.1250 0.1200 0.1400 0.1350 0.1700 -
P/RPS 1.18 2.02 2.64 0.85 0.89 0.94 2.47 -38.81%
  QoQ % -41.58% -23.48% 210.59% -4.49% -5.32% -61.94% -
  Horiz. % 47.77% 81.78% 106.88% 34.41% 36.03% 38.06% 100.00%
P/EPS -6.08 -9.84 3.20 -59.92 73.07 198.09 298.12 -
  QoQ % 38.21% -407.50% 105.34% -182.00% -63.11% -33.55% -
  Horiz. % -2.04% -3.30% 1.07% -20.10% 24.51% 66.45% 100.00%
EY -16.45 -10.17 31.22 -1.67 1.37 0.50 0.34 -
  QoQ % -61.75% -132.58% 1,969.46% -221.90% 174.00% 47.06% -
  Horiz. % -4,838.24% -2,991.18% 9,182.35% -491.18% 402.94% 147.06% 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 0.34 0.38 0.39 0.43 0.54 0.54 0.68 -36.92%
  QoQ % -10.53% -2.56% -9.30% -20.37% 0.00% -20.59% -
  Horiz. % 50.00% 55.88% 57.35% 63.24% 79.41% 79.41% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

254  308  481  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.015 
 AVI 0.07+0.015 
 SAPNRG 0.11+0.005 
 HIBISCS 0.525+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.335-0.075 
 ARMADA 0.185+0.01 
 HSI-C9J 0.205+0.02 
 EKOVEST 0.48+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers