Highlights

[BINTAI] QoQ TTM Result on 2016-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 18-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     10.48%    YoY -     -554.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 682,789 649,046 599,839 547,291 477,604 484,039 499,485 23.15%
  QoQ % 5.20% 8.20% 9.60% 14.59% -1.33% -3.09% -
  Horiz. % 136.70% 129.94% 120.09% 109.57% 95.62% 96.91% 100.00%
PBT -13,439 -1,269 -7,465 -20,721 -24,484 -10,078 869 -
  QoQ % -959.02% 83.00% 63.97% 15.37% -142.95% -1,259.72% -
  Horiz. % -1,546.49% -146.03% -859.03% -2,384.46% -2,817.49% -1,159.72% 100.00%
Tax -475 -6,230 -6,197 -6,968 -6,923 -722 1,618 -
  QoQ % 92.38% -0.53% 11.06% -0.65% -858.86% -144.62% -
  Horiz. % -29.36% -385.04% -383.00% -430.66% -427.87% -44.62% 100.00%
NP -13,914 -7,499 -13,662 -27,689 -31,407 -10,800 2,487 -
  QoQ % -85.54% 45.11% 50.66% 11.84% -190.81% -534.26% -
  Horiz. % -559.47% -301.53% -549.34% -1,113.35% -1,262.85% -434.26% 100.00%
NP to SH -11,676 -10,962 -18,041 -32,300 -36,080 -16,231 -2,013 222.48%
  QoQ % -6.51% 39.24% 44.15% 10.48% -122.29% -706.31% -
  Horiz. % 580.03% 544.56% 896.22% 1,604.57% 1,792.35% 806.31% 100.00%
Tax Rate - % - % - % - % - % - % -186.19 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 696,703 656,545 613,501 574,980 509,011 494,839 496,998 25.23%
  QoQ % 6.12% 7.02% 6.70% 12.96% 2.86% -0.43% -
  Horiz. % 140.18% 132.10% 123.44% 115.69% 102.42% 99.57% 100.00%
Net Worth 49,983 60,114 59,526 53,199 46,316 98,613 101,914 -37.78%
  QoQ % -16.85% 0.99% 11.89% 14.86% -53.03% -3.24% -
  Horiz. % 49.04% 58.98% 58.41% 52.20% 45.45% 96.76% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 49,983 60,114 59,526 53,199 46,316 98,613 101,914 -37.78%
  QoQ % -16.85% 0.99% 11.89% 14.86% -53.03% -3.24% -
  Horiz. % 49.04% 58.98% 58.41% 52.20% 45.45% 96.76% 100.00%
NOSH 217,320 214,693 212,594 189,999 178,141 186,064 172,737 16.52%
  QoQ % 1.22% 0.99% 11.89% 6.66% -4.26% 7.72% -
  Horiz. % 125.81% 124.29% 123.07% 109.99% 103.13% 107.72% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.04 % -1.16 % -2.28 % -5.06 % -6.58 % -2.23 % 0.50 % -
  QoQ % -75.86% 49.12% 54.94% 23.10% -195.07% -546.00% -
  Horiz. % -408.00% -232.00% -456.00% -1,012.00% -1,316.00% -446.00% 100.00%
ROE -23.36 % -18.24 % -30.31 % -60.71 % -77.90 % -16.46 % -1.98 % 417.47%
  QoQ % -28.07% 39.82% 50.07% 22.07% -373.27% -731.31% -
  Horiz. % 1,179.80% 921.21% 1,530.81% 3,066.16% 3,934.34% 831.31% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 314.19 302.31 282.15 288.05 268.10 260.15 289.16 5.69%
  QoQ % 3.93% 7.15% -2.05% 7.44% 3.06% -10.03% -
  Horiz. % 108.66% 104.55% 97.58% 99.62% 92.72% 89.97% 100.00%
EPS -5.37 -5.11 -8.49 -17.00 -20.25 -8.72 -1.17 175.92%
  QoQ % -5.09% 39.81% 50.06% 16.05% -132.22% -645.30% -
  Horiz. % 458.97% 436.75% 725.64% 1,452.99% 1,730.77% 745.30% 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 0.2300 0.2800 0.2800 0.2800 0.2600 0.5300 0.5900 -46.61%
  QoQ % -17.86% 0.00% 0.00% 7.69% -50.94% -10.17% -
  Horiz. % 38.98% 47.46% 47.46% 47.46% 44.07% 89.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 235.78 224.12 207.13 188.99 164.92 167.15 172.48 23.15%
  QoQ % 5.20% 8.20% 9.60% 14.59% -1.33% -3.09% -
  Horiz. % 136.70% 129.94% 120.09% 109.57% 95.62% 96.91% 100.00%
EPS -4.03 -3.79 -6.23 -11.15 -12.46 -5.60 -0.70 220.88%
  QoQ % -6.33% 39.17% 44.13% 10.51% -122.50% -700.00% -
  Horiz. % 575.71% 541.43% 890.00% 1,592.86% 1,780.00% 800.00% 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 0.1726 0.2076 0.2056 0.1837 0.1599 0.3405 0.3519 -37.78%
  QoQ % -16.86% 0.97% 11.92% 14.88% -53.04% -3.24% -
  Horiz. % 49.05% 58.99% 58.43% 52.20% 45.44% 96.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2400 0.2200 0.1950 0.2000 0.2700 0.3200 0.2550 -
P/RPS 0.08 0.07 0.07 0.07 0.10 0.12 0.09 -7.55%
  QoQ % 14.29% 0.00% 0.00% -30.00% -16.67% 33.33% -
  Horiz. % 88.89% 77.78% 77.78% 77.78% 111.11% 133.33% 100.00%
P/EPS -4.47 -4.31 -2.30 -1.18 -1.33 -3.67 -21.88 -65.28%
  QoQ % -3.71% -87.39% -94.92% 11.28% 63.76% 83.23% -
  Horiz. % 20.43% 19.70% 10.51% 5.39% 6.08% 16.77% 100.00%
EY -22.39 -23.21 -43.52 -85.00 -75.01 -27.26 -4.57 188.19%
  QoQ % 3.53% 46.67% 48.80% -13.32% -175.17% -496.50% -
  Horiz. % 489.93% 507.88% 952.30% 1,859.96% 1,641.36% 596.50% 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 1.04 0.79 0.70 0.71 1.04 0.60 0.43 80.08%
  QoQ % 31.65% 12.86% -1.41% -31.73% 73.33% 39.53% -
  Horiz. % 241.86% 183.72% 162.79% 165.12% 241.86% 139.53% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 -
Price 0.2300 0.2250 0.1800 0.2000 0.2350 0.3150 0.3200 -
P/RPS 0.07 0.07 0.06 0.07 0.09 0.12 0.11 -26.00%
  QoQ % 0.00% 16.67% -14.29% -22.22% -25.00% 9.09% -
  Horiz. % 63.64% 63.64% 54.55% 63.64% 81.82% 109.09% 100.00%
P/EPS -4.28 -4.41 -2.12 -1.18 -1.16 -3.61 -27.46 -71.01%
  QoQ % 2.95% -108.02% -79.66% -1.72% 67.87% 86.85% -
  Horiz. % 15.59% 16.06% 7.72% 4.30% 4.22% 13.15% 100.00%
EY -23.36 -22.69 -47.15 -85.00 -86.19 -27.69 -3.64 244.95%
  QoQ % -2.95% 51.88% 44.53% 1.38% -211.27% -660.71% -
  Horiz. % 641.76% 623.35% 1,295.33% 2,335.16% 2,367.86% 760.71% 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 1.00 0.80 0.64 0.71 0.90 0.59 0.54 50.74%
  QoQ % 25.00% 25.00% -9.86% -21.11% 52.54% 9.26% -
  Horiz. % 185.19% 148.15% 118.52% 131.48% 166.67% 109.26% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers