Highlights

[BINTAI] QoQ TTM Result on 2016-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     39.24%    YoY -     32.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 545,479 650,969 682,789 649,046 599,839 547,291 477,604 9.25%
  QoQ % -16.21% -4.66% 5.20% 8.20% 9.60% 14.59% -
  Horiz. % 114.21% 136.30% 142.96% 135.90% 125.59% 114.59% 100.00%
PBT -13,077 -20,001 -13,439 -1,269 -7,465 -20,721 -24,484 -34.15%
  QoQ % 34.62% -48.83% -959.02% 83.00% 63.97% 15.37% -
  Horiz. % 53.41% 81.69% 54.89% 5.18% 30.49% 84.63% 100.00%
Tax -2,428 -724 -475 -6,230 -6,197 -6,968 -6,923 -50.24%
  QoQ % -235.36% -52.42% 92.38% -0.53% 11.06% -0.65% -
  Horiz. % 35.07% 10.46% 6.86% 89.99% 89.51% 100.65% 100.00%
NP -15,505 -20,725 -13,914 -7,499 -13,662 -27,689 -31,407 -37.51%
  QoQ % 25.19% -48.95% -85.54% 45.11% 50.66% 11.84% -
  Horiz. % 49.37% 65.99% 44.30% 23.88% 43.50% 88.16% 100.00%
NP to SH -9,934 -17,156 -11,676 -10,962 -18,041 -32,300 -36,080 -57.64%
  QoQ % 42.10% -46.93% -6.51% 39.24% 44.15% 10.48% -
  Horiz. % 27.53% 47.55% 32.36% 30.38% 50.00% 89.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 560,984 671,694 696,703 656,545 613,501 574,980 509,011 6.69%
  QoQ % -16.48% -3.59% 6.12% 7.02% 6.70% 12.96% -
  Horiz. % 110.21% 131.96% 136.87% 128.98% 120.53% 112.96% 100.00%
Net Worth 94,906 74,774 49,983 60,114 59,526 53,199 46,316 61.26%
  QoQ % 26.92% 49.60% -16.85% 0.99% 11.89% 14.86% -
  Horiz. % 204.91% 161.44% 107.92% 129.79% 128.52% 114.86% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 94,906 74,774 49,983 60,114 59,526 53,199 46,316 61.26%
  QoQ % 26.92% 49.60% -16.85% 0.99% 11.89% 14.86% -
  Horiz. % 204.91% 161.44% 107.92% 129.79% 128.52% 114.86% 100.00%
NOSH 287,594 287,594 217,320 214,693 212,594 189,999 178,141 37.58%
  QoQ % 0.00% 32.34% 1.22% 0.99% 11.89% 6.66% -
  Horiz. % 161.44% 161.44% 121.99% 120.52% 119.34% 106.66% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.84 % -3.18 % -2.04 % -1.16 % -2.28 % -5.06 % -6.58 % -42.86%
  QoQ % 10.69% -55.88% -75.86% 49.12% 54.94% 23.10% -
  Horiz. % 43.16% 48.33% 31.00% 17.63% 34.65% 76.90% 100.00%
ROE -10.47 % -22.94 % -23.36 % -18.24 % -30.31 % -60.71 % -77.90 % -73.73%
  QoQ % 54.36% 1.80% -28.07% 39.82% 50.07% 22.07% -
  Horiz. % 13.44% 29.45% 29.99% 23.41% 38.91% 77.93% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 189.67 226.35 314.19 302.31 282.15 288.05 268.10 -20.59%
  QoQ % -16.20% -27.96% 3.93% 7.15% -2.05% 7.44% -
  Horiz. % 70.75% 84.43% 117.19% 112.76% 105.24% 107.44% 100.00%
EPS -3.45 -5.97 -5.37 -5.11 -8.49 -17.00 -20.25 -69.23%
  QoQ % 42.21% -11.17% -5.09% 39.81% 50.06% 16.05% -
  Horiz. % 17.04% 29.48% 26.52% 25.23% 41.93% 83.95% 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 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 0.2600 17.21%
  QoQ % 26.92% 13.04% -17.86% 0.00% 0.00% 7.69% -
  Horiz. % 126.92% 100.00% 88.46% 107.69% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 188.36 224.79 235.78 224.12 207.13 188.99 164.92 9.26%
  QoQ % -16.21% -4.66% 5.20% 8.20% 9.60% 14.59% -
  Horiz. % 114.21% 136.30% 142.97% 135.90% 125.59% 114.59% 100.00%
EPS -3.43 -5.92 -4.03 -3.79 -6.23 -11.15 -12.46 -57.65%
  QoQ % 42.06% -46.90% -6.33% 39.17% 44.13% 10.51% -
  Horiz. % 27.53% 47.51% 32.34% 30.42% 50.00% 89.49% 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 0.3277 0.2582 0.1726 0.2076 0.2056 0.1837 0.1599 61.27%
  QoQ % 26.92% 49.59% -16.86% 0.97% 11.92% 14.88% -
  Horiz. % 204.94% 161.48% 107.94% 129.83% 128.58% 114.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 0.2700 -
P/RPS 0.09 0.09 0.08 0.07 0.07 0.07 0.10 -6.78%
  QoQ % 0.00% 12.50% 14.29% 0.00% 0.00% -30.00% -
  Horiz. % 90.00% 90.00% 80.00% 70.00% 70.00% 70.00% 100.00%
P/EPS -4.78 -3.44 -4.47 -4.31 -2.30 -1.18 -1.33 134.45%
  QoQ % -38.95% 23.04% -3.71% -87.39% -94.92% 11.28% -
  Horiz. % 359.40% 258.65% 336.09% 324.06% 172.93% 88.72% 100.00%
EY -20.93 -29.10 -22.39 -23.21 -43.52 -85.00 -75.01 -57.27%
  QoQ % 28.08% -29.97% 3.53% 46.67% 48.80% -13.32% -
  Horiz. % 27.90% 38.79% 29.85% 30.94% 58.02% 113.32% 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 0.79 1.04 0.79 0.70 0.71 1.04 -38.60%
  QoQ % -36.71% -24.04% 31.65% 12.86% -1.41% -31.73% -
  Horiz. % 48.08% 75.96% 100.00% 75.96% 67.31% 68.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 -
Price 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 0.2350 -
P/RPS 0.09 0.09 0.07 0.07 0.06 0.07 0.09 -
  QoQ % 0.00% 28.57% 0.00% 16.67% -14.29% -22.22% -
  Horiz. % 100.00% 100.00% 77.78% 77.78% 66.67% 77.78% 100.00%
P/EPS -5.07 -3.27 -4.28 -4.41 -2.12 -1.18 -1.16 167.08%
  QoQ % -55.05% 23.60% 2.95% -108.02% -79.66% -1.72% -
  Horiz. % 437.07% 281.90% 368.97% 380.17% 182.76% 101.72% 100.00%
EY -19.74 -30.59 -23.36 -22.69 -47.15 -85.00 -86.19 -62.53%
  QoQ % 35.47% -30.95% -2.95% 51.88% 44.53% 1.38% -
  Horiz. % 22.90% 35.49% 27.10% 26.33% 54.70% 98.62% 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 0.53 0.75 1.00 0.80 0.64 0.71 0.90 -29.72%
  QoQ % -29.33% -25.00% 25.00% 25.00% -9.86% -21.11% -
  Horiz. % 58.89% 83.33% 111.11% 88.89% 71.11% 78.89% 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
Partners & Brokers