Highlights

[BINTAI] QoQ Quarter Result on 2017-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     227.55%    YoY -     12,036.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 19,754 8,800 21,585 63,934 124,732 186,193 170,620 -76.34%
  QoQ % 124.48% -59.23% -66.24% -48.74% -33.01% 9.13% -
  Horiz. % 11.58% 5.16% 12.65% 37.47% 73.11% 109.13% 100.00%
PBT 744 4,757 -2,691 7,009 -6,691 -13,555 -304 -
  QoQ % -84.36% 276.77% -138.39% 204.75% 50.64% -4,358.88% -
  Horiz. % -244.74% -1,564.80% 885.20% -2,305.59% 2,200.99% 4,458.88% 100.00%
Tax -630 832 439 -1,754 -299 -393 18 -
  QoQ % -175.72% 89.52% 125.03% -486.62% 23.92% -2,283.33% -
  Horiz. % -3,500.00% 4,622.22% 2,438.89% -9,744.44% -1,661.11% -2,183.33% 100.00%
NP 114 5,589 -2,252 5,255 -6,990 -13,948 -286 -
  QoQ % -97.96% 348.18% -142.85% 175.18% 49.89% -4,776.92% -
  Horiz. % -39.86% -1,954.20% 787.41% -1,837.41% 2,444.06% 4,876.92% 100.00%
NP to SH 164 5,594 -2,251 7,282 -5,709 -10,779 -1,052 -
  QoQ % -97.07% 348.51% -130.91% 227.55% 47.04% -924.62% -
  Horiz. % -15.59% -531.75% 213.97% -692.21% 542.68% 1,024.62% 100.00%
Tax Rate 84.68 % -17.49 % - % 25.02 % - % - % - % -
  QoQ % 584.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 338.45% -69.90% 0.00% 100.00% - - -
Total Cost 19,640 3,211 23,837 58,679 131,722 200,141 170,906 -76.46%
  QoQ % 511.65% -86.53% -59.38% -55.45% -34.19% 17.11% -
  Horiz. % 11.49% 1.88% 13.95% 34.33% 77.07% 117.11% 100.00%
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 60,114 12.71%
  QoQ % 0.00% -21.87% -3.03% 26.92% 49.60% -16.85% -
  Horiz. % 119.60% 119.60% 153.09% 157.88% 124.39% 83.15% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 60,114 12.71%
  QoQ % 0.00% -21.87% -3.03% 26.92% 49.60% -16.85% -
  Horiz. % 119.60% 119.60% 153.09% 157.88% 124.39% 83.15% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 217,320 214,693 21.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 32.34% 1.22% -
  Horiz. % 133.96% 133.96% 133.96% 133.96% 133.96% 101.22% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.58 % 63.51 % -10.43 % 8.22 % -5.60 % -7.49 % -0.17 % -
  QoQ % -99.09% 708.92% -226.89% 246.79% 25.23% -4,305.88% -
  Horiz. % -341.18% -37,358.82% 6,135.29% -4,835.29% 3,294.12% 4,405.88% 100.00%
ROE 0.23 % 7.78 % -2.45 % 7.67 % -7.63 % -21.57 % -1.75 % -
  QoQ % -97.04% 417.55% -131.94% 200.52% 64.63% -1,132.57% -
  Horiz. % -13.14% -444.57% 140.00% -438.29% 436.00% 1,232.57% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.87 3.06 7.51 22.23 43.37 85.68 79.47 -80.54%
  QoQ % 124.51% -59.25% -66.22% -48.74% -49.38% 7.81% -
  Horiz. % 8.64% 3.85% 9.45% 27.97% 54.57% 107.81% 100.00%
EPS 0.06 1.95 -0.78 2.53 -1.98 -4.96 -0.49 -
  QoQ % -96.92% 350.00% -130.83% 227.78% 60.08% -912.24% -
  Horiz. % -12.24% -397.96% 159.18% -516.33% 404.08% 1,012.24% 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 0.2500 0.2500 0.3200 0.3300 0.2600 0.2300 0.2800 -7.30%
  QoQ % 0.00% -21.87% -3.03% 26.92% 13.04% -17.86% -
  Horiz. % 89.29% 89.29% 114.29% 117.86% 92.86% 82.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.82 3.04 7.45 22.08 43.07 64.30 58.92 -76.34%
  QoQ % 124.34% -59.19% -66.26% -48.73% -33.02% 9.13% -
  Horiz. % 11.58% 5.16% 12.64% 37.47% 73.10% 109.13% 100.00%
EPS 0.06 1.93 -0.78 2.51 -1.97 -3.72 -0.36 -
  QoQ % -96.89% 347.44% -131.08% 227.41% 47.04% -933.33% -
  Horiz. % -16.67% -536.11% 216.67% -697.22% 547.22% 1,033.33% 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 0.2483 0.2483 0.3178 0.3277 0.2582 0.1726 0.2076 12.71%
  QoQ % 0.00% -21.87% -3.02% 26.92% 49.59% -16.86% -
  Horiz. % 119.61% 119.61% 153.08% 157.85% 124.37% 83.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1250 0.1350 0.1750 0.1650 0.2050 0.2400 0.2200 -
P/RPS 1.82 4.41 2.33 0.74 0.47 0.28 0.28 249.49%
  QoQ % -58.73% 89.27% 214.86% 57.45% 67.86% 0.00% -
  Horiz. % 650.00% 1,575.00% 832.14% 264.29% 167.86% 100.00% 100.00%
P/EPS 219.20 6.94 -22.36 6.52 -10.33 -4.84 -44.90 -
  QoQ % 3,058.50% 131.04% -442.94% 163.12% -113.43% 89.22% -
  Horiz. % -488.20% -15.46% 49.80% -14.52% 23.01% 10.78% 100.00%
EY 0.46 14.41 -4.47 15.35 -9.68 -20.67 -2.23 -
  QoQ % -96.81% 422.37% -129.12% 258.57% 53.17% -826.91% -
  Horiz. % -20.63% -646.19% 200.45% -688.34% 434.08% 926.91% 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 0.54 0.55 0.50 0.79 1.04 0.79 -26.35%
  QoQ % -7.41% -1.82% 10.00% -36.71% -24.04% 31.65% -
  Horiz. % 63.29% 68.35% 69.62% 63.29% 100.00% 131.65% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 0.1700 0.1250 0.1600 0.1750 0.1950 0.2300 0.2250 -
P/RPS 2.47 4.09 2.13 0.79 0.45 0.27 0.28 328.64%
  QoQ % -39.61% 92.02% 169.62% 75.56% 66.67% -3.57% -
  Horiz. % 882.14% 1,460.71% 760.71% 282.14% 160.71% 96.43% 100.00%
P/EPS 298.12 6.43 -20.44 6.91 -9.82 -4.64 -45.92 -
  QoQ % 4,536.39% 131.46% -395.80% 170.37% -111.64% 89.90% -
  Horiz. % -649.22% -14.00% 44.51% -15.05% 21.39% 10.10% 100.00%
EY 0.34 15.56 -4.89 14.47 -10.18 -21.57 -2.18 -
  QoQ % -97.81% 418.20% -133.79% 242.14% 52.80% -889.45% -
  Horiz. % -15.60% -713.76% 224.31% -663.76% 466.97% 989.45% 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 0.68 0.50 0.50 0.53 0.75 1.00 0.80 -10.29%
  QoQ % 36.00% 0.00% -5.66% -29.33% -25.00% 25.00% -
  Horiz. % 85.00% 62.50% 62.50% 66.25% 93.75% 125.00% 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.
 


 

332  301  581  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers