Highlights

[BINTAI] QoQ Quarter Result on 2018-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     181.12%    YoY -     124.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,388 13,600 40,750 45,481 41,154 19,754 8,800 51.31%
  QoQ % 20.50% -66.63% -10.40% 10.51% 108.33% 124.48% -
  Horiz. % 186.23% 154.55% 463.07% 516.83% 467.66% 224.48% 100.00%
PBT -3,448 11,103 -899 531 346 744 4,757 -
  QoQ % -131.05% 1,335.04% -269.30% 53.47% -53.49% -84.36% -
  Horiz. % -72.48% 233.40% -18.90% 11.16% 7.27% 15.64% 100.00%
Tax 0 0 432 -37 -204 -630 832 -
  QoQ % 0.00% 0.00% 1,267.57% 81.86% 67.62% -175.72% -
  Horiz. % 0.00% 0.00% 51.92% -4.45% -24.52% -75.72% 100.00%
NP -3,448 11,103 -467 494 142 114 5,589 -
  QoQ % -131.05% 2,477.52% -194.53% 247.89% 24.56% -97.96% -
  Horiz. % -61.69% 198.66% -8.36% 8.84% 2.54% 2.04% 100.00%
NP to SH -3,362 11,224 -576 551 196 164 5,594 -
  QoQ % -129.95% 2,048.61% -204.54% 181.12% 19.51% -97.07% -
  Horiz. % -60.10% 200.64% -10.30% 9.85% 3.50% 2.93% 100.00%
Tax Rate - % - % - % 6.97 % 58.96 % 84.68 % -17.49 % -
  QoQ % 0.00% 0.00% 0.00% -88.18% -30.37% 584.16% -
  Horiz. % 0.00% 0.00% 0.00% -39.85% -337.11% -484.16% 100.00%
Total Cost 19,836 2,497 41,217 44,987 41,012 19,640 3,211 236.30%
  QoQ % 694.39% -93.94% -8.38% 9.69% 108.82% 511.65% -
  Horiz. % 617.75% 77.76% 1,283.62% 1,401.03% 1,277.23% 611.65% 100.00%
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 100.00% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 86,278 92,030 80,526 74,774 71,898 71,898 71,898 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -21.04 % 81.64 % -1.15 % 1.09 % 0.35 % 0.58 % 63.51 % -
  QoQ % -125.77% 7,199.13% -205.50% 211.43% -39.66% -99.09% -
  Horiz. % -33.13% 128.55% -1.81% 1.72% 0.55% 0.91% 100.00%
ROE -3.90 % 12.20 % -0.72 % 0.74 % 0.27 % 0.23 % 7.78 % -
  QoQ % -131.97% 1,794.44% -197.30% 174.07% 17.39% -97.04% -
  Horiz. % -50.13% 156.81% -9.25% 9.51% 3.47% 2.96% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.70 4.73 14.17 15.81 14.31 6.87 3.06 51.33%
  QoQ % 20.51% -66.62% -10.37% 10.48% 108.30% 124.51% -
  Horiz. % 186.27% 154.58% 463.07% 516.67% 467.65% 224.51% 100.00%
EPS -1.17 3.90 -0.20 0.19 0.07 0.06 1.95 -
  QoQ % -130.00% 2,050.00% -205.26% 171.43% 16.67% -96.92% -
  Horiz. % -60.00% 200.00% -10.26% 9.74% 3.59% 3.08% 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 0.3000 0.3200 0.2800 0.2600 0.2500 0.2500 0.2500 12.91%
  QoQ % -6.25% 14.29% 7.69% 4.00% 0.00% 0.00% -
  Horiz. % 120.00% 128.00% 112.00% 104.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.68 3.88 11.64 12.99 11.76 5.64 2.51 51.43%
  QoQ % 20.62% -66.67% -10.39% 10.46% 108.51% 124.70% -
  Horiz. % 186.45% 154.58% 463.75% 517.53% 468.53% 224.70% 100.00%
EPS -0.96 3.21 -0.16 0.16 0.06 0.05 1.60 -
  QoQ % -129.91% 2,106.25% -200.00% 166.67% 20.00% -96.88% -
  Horiz. % -60.00% 200.62% -10.00% 10.00% 3.75% 3.12% 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 0.2464 0.2629 0.2300 0.2136 0.2054 0.2054 0.2054 12.89%
  QoQ % -6.28% 14.30% 7.68% 3.99% 0.00% 0.00% -
  Horiz. % 119.96% 127.99% 111.98% 103.99% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1200 0.1200 0.1300 0.1300 0.1600 0.1250 0.1350 -
P/RPS 2.11 2.54 0.92 0.82 1.12 1.82 4.41 -38.80%
  QoQ % -16.93% 176.09% 12.20% -26.79% -38.46% -58.73% -
  Horiz. % 47.85% 57.60% 20.86% 18.59% 25.40% 41.27% 100.00%
P/EPS -10.27 3.07 -64.91 67.85 234.77 219.20 6.94 -
  QoQ % -434.53% 104.73% -195.67% -71.10% 7.10% 3,058.50% -
  Horiz. % -147.98% 44.24% -935.30% 977.67% 3,382.85% 3,158.50% 100.00%
EY -9.74 32.52 -1.54 1.47 0.43 0.46 14.41 -
  QoQ % -129.95% 2,211.69% -204.76% 241.86% -6.52% -96.81% -
  Horiz. % -67.59% 225.68% -10.69% 10.20% 2.98% 3.19% 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 0.38 0.46 0.50 0.64 0.50 0.54 -18.12%
  QoQ % 5.26% -17.39% -8.00% -21.87% 28.00% -7.41% -
  Horiz. % 74.07% 70.37% 85.19% 92.59% 118.52% 92.59% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 31/05/18 -
Price 0.1150 0.1250 0.1200 0.1400 0.1350 0.1700 0.1250 -
P/RPS 2.02 2.64 0.85 0.89 0.94 2.47 4.09 -37.49%
  QoQ % -23.48% 210.59% -4.49% -5.32% -61.94% -39.61% -
  Horiz. % 49.39% 64.55% 20.78% 21.76% 22.98% 60.39% 100.00%
P/EPS -9.84 3.20 -59.92 73.07 198.09 298.12 6.43 -
  QoQ % -407.50% 105.34% -182.00% -63.11% -33.55% 4,536.39% -
  Horiz. % -153.03% 49.77% -931.88% 1,136.39% 3,080.72% 4,636.39% 100.00%
EY -10.17 31.22 -1.67 1.37 0.50 0.34 15.56 -
  QoQ % -132.58% 1,969.46% -221.90% 174.00% 47.06% -97.81% -
  Horiz. % -65.36% 200.64% -10.73% 8.80% 3.21% 2.19% 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 0.39 0.43 0.54 0.54 0.68 0.50 -16.71%
  QoQ % -2.56% -9.30% -20.37% 0.00% -20.59% 36.00% -
  Horiz. % 76.00% 78.00% 86.00% 108.00% 108.00% 136.00% 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.
 


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
 
 

560  340  621  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 BIOHLDG 0.345+0.035 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.93+0.095 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS