Highlights

[BINTAI] QoQ Quarter Result on 2017-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -924.62%    YoY -     -7.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,585 63,934 124,732 186,193 170,620 169,424 156,552 -73.21%
  QoQ % -66.24% -48.74% -33.01% 9.13% 0.71% 8.22% -
  Horiz. % 13.79% 40.84% 79.67% 118.93% 108.99% 108.22% 100.00%
PBT -2,691 7,009 -6,691 -13,555 -304 85 335 -
  QoQ % -138.39% 204.75% 50.64% -4,358.88% -457.65% -74.63% -
  Horiz. % -803.28% 2,092.24% -1,997.31% -4,046.27% -90.75% 25.37% 100.00%
Tax 439 -1,754 -299 -393 18 -50 -50 -
  QoQ % 125.03% -486.62% 23.92% -2,283.33% 136.00% 0.00% -
  Horiz. % -878.00% 3,508.00% 598.00% 786.00% -36.00% 100.00% 100.00%
NP -2,252 5,255 -6,990 -13,948 -286 35 285 -
  QoQ % -142.85% 175.18% 49.89% -4,776.92% -917.14% -87.72% -
  Horiz. % -790.18% 1,843.86% -2,452.63% -4,894.04% -100.35% 12.28% 100.00%
NP to SH -2,251 7,282 -5,709 -10,779 -1,052 60 95 -
  QoQ % -130.91% 227.55% 47.04% -924.62% -1,853.33% -36.84% -
  Horiz. % -2,369.47% 7,665.26% -6,009.47% -11,346.32% -1,107.37% 63.16% 100.00%
Tax Rate - % 25.02 % - % - % - % 58.82 % 14.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 293.97% -
  Horiz. % 0.00% 167.58% 0.00% 0.00% 0.00% 393.97% 100.00%
Total Cost 23,837 58,679 131,722 200,141 170,906 169,389 156,267 -71.35%
  QoQ % -59.38% -55.45% -34.19% 17.11% 0.90% 8.40% -
  Horiz. % 15.25% 37.55% 84.29% 128.08% 109.37% 108.40% 100.00%
Net Worth 92,030 94,906 74,774 49,983 60,114 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.85% 0.99% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 113.00% 111.89% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 92,030 94,906 74,774 49,983 60,114 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.85% 0.99% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 113.00% 111.89% 100.00%
NOSH 287,594 287,594 287,594 217,320 214,693 212,594 189,999 31.73%
  QoQ % 0.00% 0.00% 32.34% 1.22% 0.99% 11.89% -
  Horiz. % 151.37% 151.37% 151.37% 114.38% 113.00% 111.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -10.43 % 8.22 % -5.60 % -7.49 % -0.17 % 0.02 % 0.18 % -
  QoQ % -226.89% 246.79% 25.23% -4,305.88% -950.00% -88.89% -
  Horiz. % -5,794.44% 4,566.67% -3,111.11% -4,161.11% -94.44% 11.11% 100.00%
ROE -2.45 % 7.67 % -7.63 % -21.57 % -1.75 % 0.10 % 0.18 % -
  QoQ % -131.94% 200.52% 64.63% -1,132.57% -1,850.00% -44.44% -
  Horiz. % -1,361.11% 4,261.11% -4,238.89% -11,983.33% -972.22% 55.56% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.51 22.23 43.37 85.68 79.47 79.69 82.40 -79.66%
  QoQ % -66.22% -48.74% -49.38% 7.81% -0.28% -3.29% -
  Horiz. % 9.11% 26.98% 52.63% 103.98% 96.44% 96.71% 100.00%
EPS -0.78 2.53 -1.98 -4.96 -0.49 0.03 0.05 -
  QoQ % -130.83% 227.78% 60.08% -912.24% -1,733.33% -40.00% -
  Horiz. % -1,560.00% 5,060.00% -3,960.00% -9,920.00% -980.00% 60.00% 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 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 9.28%
  QoQ % -3.03% 26.92% 13.04% -17.86% 0.00% 0.00% -
  Horiz. % 114.29% 117.86% 92.86% 82.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.45 22.08 43.07 64.30 58.92 58.50 54.06 -73.22%
  QoQ % -66.26% -48.73% -33.02% 9.13% 0.72% 8.21% -
  Horiz. % 13.78% 40.84% 79.67% 118.94% 108.99% 108.21% 100.00%
EPS -0.78 2.51 -1.97 -3.72 -0.36 0.02 0.03 -
  QoQ % -131.08% 227.41% 47.04% -933.33% -1,900.00% -33.33% -
  Horiz. % -2,600.00% 8,366.67% -6,566.67% -12,400.00% -1,200.00% 66.67% 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 0.3178 0.3277 0.2582 0.1726 0.2076 0.2056 0.1837 43.97%
  QoQ % -3.02% 26.92% 49.59% -16.86% 0.97% 11.92% -
  Horiz. % 173.00% 178.39% 140.56% 93.96% 113.01% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 -
P/RPS 2.33 0.74 0.47 0.28 0.28 0.24 0.24 353.21%
  QoQ % 214.86% 57.45% 67.86% 0.00% 16.67% 0.00% -
  Horiz. % 970.83% 308.33% 195.83% 116.67% 116.67% 100.00% 100.00%
P/EPS -22.36 6.52 -10.33 -4.84 -44.90 690.93 400.00 -
  QoQ % -442.94% 163.12% -113.43% 89.22% -106.50% 72.73% -
  Horiz. % -5.59% 1.63% -2.58% -1.21% -11.23% 172.73% 100.00%
EY -4.47 15.35 -9.68 -20.67 -2.23 0.14 0.25 -
  QoQ % -129.12% 258.57% 53.17% -826.91% -1,692.86% -44.00% -
  Horiz. % -1,788.00% 6,140.00% -3,872.00% -8,268.00% -892.00% 56.00% 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 0.55 0.50 0.79 1.04 0.79 0.70 0.71 -15.61%
  QoQ % 10.00% -36.71% -24.04% 31.65% 12.86% -1.41% -
  Horiz. % 77.46% 70.42% 111.27% 146.48% 111.27% 98.59% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 -
Price 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 -
P/RPS 2.13 0.79 0.45 0.27 0.28 0.23 0.24 326.96%
  QoQ % 169.62% 75.56% 66.67% -3.57% 21.74% -4.17% -
  Horiz. % 887.50% 329.17% 187.50% 112.50% 116.67% 95.83% 100.00%
P/EPS -20.44 6.91 -9.82 -4.64 -45.92 637.78 400.00 -
  QoQ % -395.80% 170.37% -111.64% 89.90% -107.20% 59.45% -
  Horiz. % -5.11% 1.73% -2.45% -1.16% -11.48% 159.45% 100.00%
EY -4.89 14.47 -10.18 -21.57 -2.18 0.16 0.25 -
  QoQ % -133.79% 242.14% 52.80% -889.45% -1,462.50% -36.00% -
  Horiz. % -1,956.00% 5,788.00% -4,072.00% -8,628.00% -872.00% 64.00% 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 0.53 0.75 1.00 0.80 0.64 0.71 -20.80%
  QoQ % -5.66% -29.33% -25.00% 25.00% 25.00% -9.86% -
  Horiz. % 70.42% 74.65% 105.63% 140.85% 112.68% 90.14% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers