Highlights

[BINTAI] QoQ Quarter Result on 2018-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     19.51%    YoY -     -97.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,600 40,750 45,481 41,154 19,754 8,800 21,585 -26.57%
  QoQ % -66.63% -10.40% 10.51% 108.33% 124.48% -59.23% -
  Horiz. % 63.01% 188.79% 210.71% 190.66% 91.52% 40.77% 100.00%
PBT 11,103 -899 531 346 744 4,757 -2,691 -
  QoQ % 1,335.04% -269.30% 53.47% -53.49% -84.36% 276.77% -
  Horiz. % -412.60% 33.41% -19.73% -12.86% -27.65% -176.77% 100.00%
Tax 0 432 -37 -204 -630 832 439 -
  QoQ % 0.00% 1,267.57% 81.86% 67.62% -175.72% 89.52% -
  Horiz. % 0.00% 98.41% -8.43% -46.47% -143.51% 189.52% 100.00%
NP 11,103 -467 494 142 114 5,589 -2,252 -
  QoQ % 2,477.52% -194.53% 247.89% 24.56% -97.96% 348.18% -
  Horiz. % -493.03% 20.74% -21.94% -6.31% -5.06% -248.18% 100.00%
NP to SH 11,224 -576 551 196 164 5,594 -2,251 -
  QoQ % 2,048.61% -204.54% 181.12% 19.51% -97.07% 348.51% -
  Horiz. % -498.62% 25.59% -24.48% -8.71% -7.29% -248.51% 100.00%
Tax Rate - % - % 6.97 % 58.96 % 84.68 % -17.49 % - % -
  QoQ % 0.00% 0.00% -88.18% -30.37% 584.16% 0.00% -
  Horiz. % 0.00% 0.00% -39.85% -337.11% -484.16% 100.00% -
Total Cost 2,497 41,217 44,987 41,012 19,640 3,211 23,837 -77.87%
  QoQ % -93.94% -8.38% 9.69% 108.82% 511.65% -86.53% -
  Horiz. % 10.48% 172.91% 188.73% 172.05% 82.39% 13.47% 100.00%
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 92,030 80,526 74,774 71,898 71,898 71,898 92,030 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 81.64 % -1.15 % 1.09 % 0.35 % 0.58 % 63.51 % -10.43 % -
  QoQ % 7,199.13% -205.50% 211.43% -39.66% -99.09% 708.92% -
  Horiz. % -782.74% 11.03% -10.45% -3.36% -5.56% -608.92% 100.00%
ROE 12.20 % -0.72 % 0.74 % 0.27 % 0.23 % 7.78 % -2.45 % -
  QoQ % 1,794.44% -197.30% 174.07% 17.39% -97.04% 417.55% -
  Horiz. % -497.96% 29.39% -30.20% -11.02% -9.39% -317.55% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.73 14.17 15.81 14.31 6.87 3.06 7.51 -26.59%
  QoQ % -66.62% -10.37% 10.48% 108.30% 124.51% -59.25% -
  Horiz. % 62.98% 188.68% 210.52% 190.55% 91.48% 40.75% 100.00%
EPS 3.90 -0.20 0.19 0.07 0.06 1.95 -0.78 -
  QoQ % 2,050.00% -205.26% 171.43% 16.67% -96.92% 350.00% -
  Horiz. % -500.00% 25.64% -24.36% -8.97% -7.69% -250.00% 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 0.3200 0.2800 0.2600 0.2500 0.2500 0.2500 0.3200 -
  QoQ % 14.29% 7.69% 4.00% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.50% 81.25% 78.12% 78.12% 78.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.70 14.07 15.71 14.21 6.82 3.04 7.45 -26.50%
  QoQ % -66.60% -10.44% 10.56% 108.36% 124.34% -59.19% -
  Horiz. % 63.09% 188.86% 210.87% 190.74% 91.54% 40.81% 100.00%
EPS 3.88 -0.20 0.19 0.07 0.06 1.93 -0.78 -
  QoQ % 2,040.00% -205.26% 171.43% 16.67% -96.89% 347.44% -
  Horiz. % -497.44% 25.64% -24.36% -8.97% -7.69% -247.44% 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 0.3178 0.2781 0.2582 0.2483 0.2483 0.2483 0.3178 -
  QoQ % 14.28% 7.71% 3.99% 0.00% 0.00% -21.87% -
  Horiz. % 100.00% 87.51% 81.25% 78.13% 78.13% 78.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1200 0.1300 0.1300 0.1600 0.1250 0.1350 0.1750 -
P/RPS 2.54 0.92 0.82 1.12 1.82 4.41 2.33 5.94%
  QoQ % 176.09% 12.20% -26.79% -38.46% -58.73% 89.27% -
  Horiz. % 109.01% 39.48% 35.19% 48.07% 78.11% 189.27% 100.00%
P/EPS 3.07 -64.91 67.85 234.77 219.20 6.94 -22.36 -
  QoQ % 104.73% -195.67% -71.10% 7.10% 3,058.50% 131.04% -
  Horiz. % -13.73% 290.30% -303.44% -1,049.96% -980.32% -31.04% 100.00%
EY 32.52 -1.54 1.47 0.43 0.46 14.41 -4.47 -
  QoQ % 2,211.69% -204.76% 241.86% -6.52% -96.81% 422.37% -
  Horiz. % -727.52% 34.45% -32.89% -9.62% -10.29% -322.37% 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 0.38 0.46 0.50 0.64 0.50 0.54 0.55 -21.90%
  QoQ % -17.39% -8.00% -21.87% 28.00% -7.41% -1.82% -
  Horiz. % 69.09% 83.64% 90.91% 116.36% 90.91% 98.18% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 -
Price 0.1250 0.1200 0.1400 0.1350 0.1700 0.1250 0.1600 -
P/RPS 2.64 0.85 0.89 0.94 2.47 4.09 2.13 15.43%
  QoQ % 210.59% -4.49% -5.32% -61.94% -39.61% 92.02% -
  Horiz. % 123.94% 39.91% 41.78% 44.13% 115.96% 192.02% 100.00%
P/EPS 3.20 -59.92 73.07 198.09 298.12 6.43 -20.44 -
  QoQ % 105.34% -182.00% -63.11% -33.55% 4,536.39% 131.46% -
  Horiz. % -15.66% 293.15% -357.49% -969.13% -1,458.51% -31.46% 100.00%
EY 31.22 -1.67 1.37 0.50 0.34 15.56 -4.89 -
  QoQ % 1,969.46% -221.90% 174.00% 47.06% -97.81% 418.20% -
  Horiz. % -638.45% 34.15% -28.02% -10.22% -6.95% -318.20% 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 0.39 0.43 0.54 0.54 0.68 0.50 0.50 -15.30%
  QoQ % -9.30% -20.37% 0.00% -20.59% 36.00% 0.00% -
  Horiz. % 78.00% 86.00% 108.00% 108.00% 136.00% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers