Highlights

[BINTAI] QoQ Quarter Result on 2017-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -130.91%    YoY -     -113.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 41,154 19,754 8,800 21,585 63,934 124,732 186,193 -63.41%
  QoQ % 108.33% 124.48% -59.23% -66.24% -48.74% -33.01% -
  Horiz. % 22.10% 10.61% 4.73% 11.59% 34.34% 66.99% 100.00%
PBT 346 744 4,757 -2,691 7,009 -6,691 -13,555 -
  QoQ % -53.49% -84.36% 276.77% -138.39% 204.75% 50.64% -
  Horiz. % -2.55% -5.49% -35.09% 19.85% -51.71% 49.36% 100.00%
Tax -204 -630 832 439 -1,754 -299 -393 -35.39%
  QoQ % 67.62% -175.72% 89.52% 125.03% -486.62% 23.92% -
  Horiz. % 51.91% 160.31% -211.70% -111.70% 446.31% 76.08% 100.00%
NP 142 114 5,589 -2,252 5,255 -6,990 -13,948 -
  QoQ % 24.56% -97.96% 348.18% -142.85% 175.18% 49.89% -
  Horiz. % -1.02% -0.82% -40.07% 16.15% -37.68% 50.11% 100.00%
NP to SH 196 164 5,594 -2,251 7,282 -5,709 -10,779 -
  QoQ % 19.51% -97.07% 348.51% -130.91% 227.55% 47.04% -
  Horiz. % -1.82% -1.52% -51.90% 20.88% -67.56% 52.96% 100.00%
Tax Rate 58.96 % 84.68 % -17.49 % - % 25.02 % - % - % -
  QoQ % -30.37% 584.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 235.65% 338.45% -69.90% 0.00% 100.00% - -
Total Cost 41,012 19,640 3,211 23,837 58,679 131,722 200,141 -65.21%
  QoQ % 108.82% 511.65% -86.53% -59.38% -55.45% -34.19% -
  Horiz. % 20.49% 9.81% 1.60% 11.91% 29.32% 65.81% 100.00%
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 287,594 217,320 20.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 32.34% -
  Horiz. % 132.34% 132.34% 132.34% 132.34% 132.34% 132.34% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.35 % 0.58 % 63.51 % -10.43 % 8.22 % -5.60 % -7.49 % -
  QoQ % -39.66% -99.09% 708.92% -226.89% 246.79% 25.23% -
  Horiz. % -4.67% -7.74% -847.93% 139.25% -109.75% 74.77% 100.00%
ROE 0.27 % 0.23 % 7.78 % -2.45 % 7.67 % -7.63 % -21.57 % -
  QoQ % 17.39% -97.04% 417.55% -131.94% 200.52% 64.63% -
  Horiz. % -1.25% -1.07% -36.07% 11.36% -35.56% 35.37% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.31 6.87 3.06 7.51 22.23 43.37 85.68 -69.64%
  QoQ % 108.30% 124.51% -59.25% -66.22% -48.74% -49.38% -
  Horiz. % 16.70% 8.02% 3.57% 8.77% 25.95% 50.62% 100.00%
EPS 0.07 0.06 1.95 -0.78 2.53 -1.98 -4.96 -
  QoQ % 16.67% -96.92% 350.00% -130.83% 227.78% 60.08% -
  Horiz. % -1.41% -1.21% -39.31% 15.73% -51.01% 39.92% 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 0.2500 0.3200 0.3300 0.2600 0.2300 5.71%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 13.04% -
  Horiz. % 108.70% 108.70% 108.70% 139.13% 143.48% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.21 6.82 3.04 7.45 22.08 43.07 64.30 -63.41%
  QoQ % 108.36% 124.34% -59.19% -66.26% -48.73% -33.02% -
  Horiz. % 22.10% 10.61% 4.73% 11.59% 34.34% 66.98% 100.00%
EPS 0.07 0.06 1.93 -0.78 2.51 -1.97 -3.72 -
  QoQ % 16.67% -96.89% 347.44% -131.08% 227.41% 47.04% -
  Horiz. % -1.88% -1.61% -51.88% 20.97% -67.47% 52.96% 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 0.2483 0.3178 0.3277 0.2582 0.1726 27.41%
  QoQ % 0.00% 0.00% -21.87% -3.02% 26.92% 49.59% -
  Horiz. % 143.86% 143.86% 143.86% 184.13% 189.86% 149.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 0.2400 -
P/RPS 1.12 1.82 4.41 2.33 0.74 0.47 0.28 151.77%
  QoQ % -38.46% -58.73% 89.27% 214.86% 57.45% 67.86% -
  Horiz. % 400.00% 650.00% 1,575.00% 832.14% 264.29% 167.86% 100.00%
P/EPS 234.77 219.20 6.94 -22.36 6.52 -10.33 -4.84 -
  QoQ % 7.10% 3,058.50% 131.04% -442.94% 163.12% -113.43% -
  Horiz. % -4,850.62% -4,528.93% -143.39% 461.98% -134.71% 213.43% 100.00%
EY 0.43 0.46 14.41 -4.47 15.35 -9.68 -20.67 -
  QoQ % -6.52% -96.81% 422.37% -129.12% 258.57% 53.17% -
  Horiz. % -2.08% -2.23% -69.71% 21.63% -74.26% 46.83% 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 0.64 0.50 0.54 0.55 0.50 0.79 1.04 -27.63%
  QoQ % 28.00% -7.41% -1.82% 10.00% -36.71% -24.04% -
  Horiz. % 61.54% 48.08% 51.92% 52.88% 48.08% 75.96% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 0.2300 -
P/RPS 0.94 2.47 4.09 2.13 0.79 0.45 0.27 129.53%
  QoQ % -61.94% -39.61% 92.02% 169.62% 75.56% 66.67% -
  Horiz. % 348.15% 914.81% 1,514.81% 788.89% 292.59% 166.67% 100.00%
P/EPS 198.09 298.12 6.43 -20.44 6.91 -9.82 -4.64 -
  QoQ % -33.55% 4,536.39% 131.46% -395.80% 170.37% -111.64% -
  Horiz. % -4,269.18% -6,425.00% -138.58% 440.52% -148.92% 211.64% 100.00%
EY 0.50 0.34 15.56 -4.89 14.47 -10.18 -21.57 -
  QoQ % 47.06% -97.81% 418.20% -133.79% 242.14% 52.80% -
  Horiz. % -2.32% -1.58% -72.14% 22.67% -67.08% 47.20% 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 0.54 0.68 0.50 0.50 0.53 0.75 1.00 -33.66%
  QoQ % -20.59% 36.00% 0.00% -5.66% -29.33% -25.00% -
  Horiz. % 54.00% 68.00% 50.00% 50.00% 53.00% 75.00% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers