Highlights

[BINTAI] QoQ TTM Result on 2019-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     3,301.49%    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 116,219 140,985 147,139 115,189 91,293 114,073 219,051 -34.44%
  QoQ % -17.57% -4.18% 27.74% 26.18% -19.97% -47.92% -
  Horiz. % 53.06% 64.36% 67.17% 52.59% 41.68% 52.08% 100.00%
PBT 7,287 11,081 722 6,378 3,156 9,819 2,384 110.47%
  QoQ % -34.24% 1,434.76% -88.68% 102.09% -67.86% 311.87% -
  Horiz. % 305.66% 464.81% 30.29% 267.53% 132.38% 411.87% 100.00%
Tax 395 191 -439 -39 437 -1,113 -782 -
  QoQ % 106.81% 143.51% -1,025.64% -108.92% 139.26% -42.33% -
  Horiz. % -50.51% -24.42% 56.14% 4.99% -55.88% 142.33% 100.00%
NP 7,682 11,272 283 6,339 3,593 8,706 1,602 184.09%
  QoQ % -31.85% 3,883.04% -95.54% 76.43% -58.73% 443.45% -
  Horiz. % 479.53% 703.62% 17.67% 395.69% 224.28% 543.45% 100.00%
NP to SH 7,837 11,395 335 6,505 3,703 10,789 4,916 36.43%
  QoQ % -31.22% 3,301.49% -94.85% 75.67% -65.68% 119.47% -
  Horiz. % 159.42% 231.79% 6.81% 132.32% 75.33% 219.47% 100.00%
Tax Rate -5.42 % -1.72 % 60.80 % 0.61 % -13.85 % 11.34 % 32.80 % -
  QoQ % -215.12% -102.83% 9,867.21% 104.40% -222.13% -65.43% -
  Horiz. % -16.52% -5.24% 185.37% 1.86% -42.23% 34.57% 100.00%
Total Cost 108,537 129,713 146,856 108,850 87,700 105,367 217,449 -37.05%
  QoQ % -16.33% -11.67% 34.92% 24.12% -16.77% -51.54% -
  Horiz. % 49.91% 59.65% 67.54% 50.06% 40.33% 48.46% 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 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
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 6.61 % 8.00 % 0.19 % 5.50 % 3.94 % 7.63 % 0.73 % 333.85%
  QoQ % -17.37% 4,110.53% -96.55% 39.59% -48.36% 945.21% -
  Horiz. % 905.48% 1,095.89% 26.03% 753.42% 539.73% 1,045.21% 100.00%
ROE 9.08 % 12.38 % 0.42 % 8.70 % 5.15 % 15.01 % 6.84 % 20.77%
  QoQ % -26.66% 2,847.62% -95.17% 68.93% -65.69% 119.44% -
  Horiz. % 132.75% 180.99% 6.14% 127.19% 75.29% 219.44% 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 40.41 49.02 51.16 40.05 31.74 39.66 76.17 -34.44%
  QoQ % -17.56% -4.18% 27.74% 26.18% -19.97% -47.93% -
  Horiz. % 53.05% 64.36% 67.17% 52.58% 41.67% 52.07% 100.00%
EPS 2.73 3.96 0.12 2.26 1.29 3.75 1.71 36.56%
  QoQ % -31.06% 3,200.00% -94.69% 75.19% -65.60% 119.30% -
  Horiz. % 159.65% 231.58% 7.02% 132.16% 75.44% 219.30% 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 0.3000 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 - 289,591
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.13 48.68 50.81 39.78 31.52 39.39 75.64 -34.44%
  QoQ % -17.56% -4.19% 27.73% 26.21% -19.98% -47.92% -
  Horiz. % 53.05% 64.36% 67.17% 52.59% 41.67% 52.08% 100.00%
EPS 2.71 3.93 0.12 2.25 1.28 3.73 1.70 36.42%
  QoQ % -31.04% 3,175.00% -94.67% 75.78% -65.68% 119.41% -
  Horiz. % 159.41% 231.18% 7.06% 132.35% 75.29% 219.41% 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 0.2979 0.3178 0.2781 0.2582 0.2483 0.2483 0.2483 12.90%
  QoQ % -6.26% 14.28% 7.71% 3.99% 0.00% 0.00% -
  Horiz. % 119.98% 127.99% 112.00% 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 0.30 0.24 0.25 0.32 0.50 0.32 0.18 40.53%
  QoQ % 25.00% -4.00% -21.87% -36.00% 56.25% 77.78% -
  Horiz. % 166.67% 133.33% 138.89% 177.78% 277.78% 177.78% 100.00%
P/EPS 4.40 3.03 111.60 5.75 12.43 3.33 7.90 -32.28%
  QoQ % 45.21% -97.28% 1,840.87% -53.74% 273.27% -57.85% -
  Horiz. % 55.70% 38.35% 1,412.66% 72.78% 157.34% 42.15% 100.00%
EY 22.71 33.02 0.90 17.40 8.05 30.01 12.66 47.58%
  QoQ % -31.22% 3,568.89% -94.83% 116.15% -73.18% 137.05% -
  Horiz. % 179.38% 260.82% 7.11% 137.44% 63.59% 237.05% 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 0.28 0.25 0.23 0.35 0.43 0.43 0.16 45.17%
  QoQ % 12.00% 8.70% -34.29% -18.60% 0.00% 168.75% -
  Horiz. % 175.00% 156.25% 143.75% 218.75% 268.75% 268.75% 100.00%
P/EPS 4.22 3.15 103.02 6.19 10.48 4.53 7.31 -30.65%
  QoQ % 33.97% -96.94% 1,564.30% -40.94% 131.35% -38.03% -
  Horiz. % 57.73% 43.09% 1,409.30% 84.68% 143.37% 61.97% 100.00%
EY 23.70 31.70 0.97 16.16 9.54 22.07 13.67 44.27%
  QoQ % -25.24% 3,168.04% -94.00% 69.39% -56.77% 61.45% -
  Horiz. % 173.37% 231.89% 7.10% 118.22% 69.79% 161.45% 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.
 


 

169  118  407  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.805+0.005 
 KHEESAN 0.51+0.03 
 DOLPHIN 0.15+0.015 
 RSAWIT 0.29+0.015 
 SAPNRG 0.26-0.005 
 HSI-C7K 0.26+0.02 
 LFECORP 0.245+0.065 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers