Highlights

[BINTAI] QoQ Quarter Result on 2018-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     348.51%    YoY -     151.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 45,481 41,154 19,754 8,800 21,585 63,934 124,732 -48.87%
  QoQ % 10.51% 108.33% 124.48% -59.23% -66.24% -48.74% -
  Horiz. % 36.46% 32.99% 15.84% 7.06% 17.31% 51.26% 100.00%
PBT 531 346 744 4,757 -2,691 7,009 -6,691 -
  QoQ % 53.47% -53.49% -84.36% 276.77% -138.39% 204.75% -
  Horiz. % -7.94% -5.17% -11.12% -71.10% 40.22% -104.75% 100.00%
Tax -37 -204 -630 832 439 -1,754 -299 -75.07%
  QoQ % 81.86% 67.62% -175.72% 89.52% 125.03% -486.62% -
  Horiz. % 12.37% 68.23% 210.70% -278.26% -146.82% 586.62% 100.00%
NP 494 142 114 5,589 -2,252 5,255 -6,990 -
  QoQ % 247.89% 24.56% -97.96% 348.18% -142.85% 175.18% -
  Horiz. % -7.07% -2.03% -1.63% -79.96% 32.22% -75.18% 100.00%
NP to SH 551 196 164 5,594 -2,251 7,282 -5,709 -
  QoQ % 181.12% 19.51% -97.07% 348.51% -130.91% 227.55% -
  Horiz. % -9.65% -3.43% -2.87% -97.99% 39.43% -127.55% 100.00%
Tax Rate 6.97 % 58.96 % 84.68 % -17.49 % - % 25.02 % - % -
  QoQ % -88.18% -30.37% 584.16% 0.00% 0.00% 0.00% -
  Horiz. % 27.86% 235.65% 338.45% -69.90% 0.00% 100.00% -
Total Cost 44,987 41,012 19,640 3,211 23,837 58,679 131,722 -51.04%
  QoQ % 9.69% 108.82% 511.65% -86.53% -59.38% -55.45% -
  Horiz. % 34.15% 31.14% 14.91% 2.44% 18.10% 44.55% 100.00%
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 74,774 71,898 71,898 71,898 92,030 94,906 74,774 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.09 % 0.35 % 0.58 % 63.51 % -10.43 % 8.22 % -5.60 % -
  QoQ % 211.43% -39.66% -99.09% 708.92% -226.89% 246.79% -
  Horiz. % -19.46% -6.25% -10.36% -1,134.11% 186.25% -146.79% 100.00%
ROE 0.74 % 0.27 % 0.23 % 7.78 % -2.45 % 7.67 % -7.63 % -
  QoQ % 174.07% 17.39% -97.04% 417.55% -131.94% 200.52% -
  Horiz. % -9.70% -3.54% -3.01% -101.97% 32.11% -100.52% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.81 14.31 6.87 3.06 7.51 22.23 43.37 -48.88%
  QoQ % 10.48% 108.30% 124.51% -59.25% -66.22% -48.74% -
  Horiz. % 36.45% 33.00% 15.84% 7.06% 17.32% 51.26% 100.00%
EPS 0.19 0.07 0.06 1.95 -0.78 2.53 -1.98 -
  QoQ % 171.43% 16.67% -96.92% 350.00% -130.83% 227.78% -
  Horiz. % -9.60% -3.54% -3.03% -98.48% 39.39% -127.78% 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 0.2600 0.2500 0.2500 0.2500 0.3200 0.3300 0.2600 -
  QoQ % 4.00% 0.00% 0.00% -21.87% -3.03% 26.92% -
  Horiz. % 100.00% 96.15% 96.15% 96.15% 123.08% 126.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.29 12.93 6.21 2.76 6.78 20.09 39.19 -48.87%
  QoQ % 10.52% 108.21% 125.00% -59.29% -66.25% -48.74% -
  Horiz. % 36.46% 32.99% 15.85% 7.04% 17.30% 51.26% 100.00%
EPS 0.17 0.06 0.05 1.76 -0.71 2.29 -1.79 -
  QoQ % 183.33% 20.00% -97.16% 347.89% -131.00% 227.93% -
  Horiz. % -9.50% -3.35% -2.79% -98.32% 39.66% -127.93% 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 0.2349 0.2259 0.2259 0.2259 0.2891 0.2982 0.2349 -
  QoQ % 3.98% 0.00% 0.00% -21.86% -3.05% 26.95% -
  Horiz. % 100.00% 96.17% 96.17% 96.17% 123.07% 126.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1300 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 -
P/RPS 0.82 1.12 1.82 4.41 2.33 0.74 0.47 44.78%
  QoQ % -26.79% -38.46% -58.73% 89.27% 214.86% 57.45% -
  Horiz. % 174.47% 238.30% 387.23% 938.30% 495.74% 157.45% 100.00%
P/EPS 67.85 234.77 219.20 6.94 -22.36 6.52 -10.33 -
  QoQ % -71.10% 7.10% 3,058.50% 131.04% -442.94% 163.12% -
  Horiz. % -656.82% -2,272.70% -2,121.97% -67.18% 216.46% -63.12% 100.00%
EY 1.47 0.43 0.46 14.41 -4.47 15.35 -9.68 -
  QoQ % 241.86% -6.52% -96.81% 422.37% -129.12% 258.57% -
  Horiz. % -15.19% -4.44% -4.75% -148.86% 46.18% -158.57% 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 0.64 0.50 0.54 0.55 0.50 0.79 -26.22%
  QoQ % -21.87% 28.00% -7.41% -1.82% 10.00% -36.71% -
  Horiz. % 63.29% 81.01% 63.29% 68.35% 69.62% 63.29% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 -
Price 0.1400 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 -
P/RPS 0.89 0.94 2.47 4.09 2.13 0.79 0.45 57.37%
  QoQ % -5.32% -61.94% -39.61% 92.02% 169.62% 75.56% -
  Horiz. % 197.78% 208.89% 548.89% 908.89% 473.33% 175.56% 100.00%
P/EPS 73.07 198.09 298.12 6.43 -20.44 6.91 -9.82 -
  QoQ % -63.11% -33.55% 4,536.39% 131.46% -395.80% 170.37% -
  Horiz. % -744.09% -2,017.21% -3,035.85% -65.48% 208.15% -70.37% 100.00%
EY 1.37 0.50 0.34 15.56 -4.89 14.47 -10.18 -
  QoQ % 174.00% 47.06% -97.81% 418.20% -133.79% 242.14% -
  Horiz. % -13.46% -4.91% -3.34% -152.85% 48.04% -142.14% 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 0.54 0.68 0.50 0.50 0.53 0.75 -19.62%
  QoQ % 0.00% -20.59% 36.00% 0.00% -5.66% -29.33% -
  Horiz. % 72.00% 72.00% 90.67% 66.67% 66.67% 70.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  597  531  1116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.73+0.13 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 KGROUP-OR 0.0050.00 
 LUSTER 0.1750.00 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 KANGER 0.1750.00 
 AT 0.085+0.005 
 ESCERAM-WB 0.40-0.115 

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