Highlights

[BINTAI] QoQ TTM Result on 2017-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -12.07%    YoY -     -1.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 91,293 114,073 219,051 396,444 545,479 650,969 682,789 -73.82%
  QoQ % -19.97% -47.92% -44.75% -27.32% -16.21% -4.66% -
  Horiz. % 13.37% 16.71% 32.08% 58.06% 79.89% 95.34% 100.00%
PBT 3,156 9,819 2,384 -15,464 -13,077 -20,001 -13,439 -
  QoQ % -67.86% 311.87% 115.42% -18.25% 34.62% -48.83% -
  Horiz. % -23.48% -73.06% -17.74% 115.07% 97.31% 148.83% 100.00%
Tax 437 -1,113 -782 -2,007 -2,428 -724 -475 -
  QoQ % 139.26% -42.33% 61.04% 17.34% -235.36% -52.42% -
  Horiz. % -92.00% 234.32% 164.63% 422.53% 511.16% 152.42% 100.00%
NP 3,593 8,706 1,602 -17,471 -15,505 -20,725 -13,914 -
  QoQ % -58.73% 443.45% 109.17% -12.68% 25.19% -48.95% -
  Horiz. % -25.82% -62.57% -11.51% 125.56% 111.43% 148.95% 100.00%
NP to SH 3,703 10,789 4,916 -11,133 -9,934 -17,156 -11,676 -
  QoQ % -65.68% 119.47% 144.16% -12.07% 42.10% -46.93% -
  Horiz. % -31.71% -92.40% -42.10% 95.35% 85.08% 146.93% 100.00%
Tax Rate -13.85 % 11.34 % 32.80 % - % - % - % - % -
  QoQ % -222.13% -65.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -42.23% 34.57% 100.00% - - - -
Total Cost 87,700 105,367 217,449 413,915 560,984 671,694 696,703 -74.85%
  QoQ % -16.77% -51.54% -47.47% -26.22% -16.48% -3.59% -
  Horiz. % 12.59% 15.12% 31.21% 59.41% 80.52% 96.41% 100.00%
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 71,898 71,898 71,898 92,030 94,906 74,774 49,983 27.40%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 49.60% -
  Horiz. % 143.84% 143.84% 143.84% 184.12% 189.87% 149.60% 100.00%
NOSH 287,594 287,594 287,594 287,594 287,594 287,594 217,320 20.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 32.34% -
  Horiz. % 132.34% 132.34% 132.34% 132.34% 132.34% 132.34% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.94 % 7.63 % 0.73 % -4.41 % -2.84 % -3.18 % -2.04 % -
  QoQ % -48.36% 945.21% 116.55% -55.28% 10.69% -55.88% -
  Horiz. % -193.14% -374.02% -35.78% 216.18% 139.22% 155.88% 100.00%
ROE 5.15 % 15.01 % 6.84 % -12.10 % -10.47 % -22.94 % -23.36 % -
  QoQ % -65.69% 119.44% 156.53% -15.57% 54.36% 1.80% -
  Horiz. % -22.05% -64.26% -29.28% 51.80% 44.82% 98.20% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.74 39.66 76.17 137.85 189.67 226.35 314.19 -78.28%
  QoQ % -19.97% -47.93% -44.74% -27.32% -16.20% -27.96% -
  Horiz. % 10.10% 12.62% 24.24% 43.87% 60.37% 72.04% 100.00%
EPS 1.29 3.75 1.71 -3.87 -3.45 -5.97 -5.37 -
  QoQ % -65.60% 119.30% 144.19% -12.17% 42.21% -11.17% -
  Horiz. % -24.02% -69.83% -31.84% 72.07% 64.25% 111.17% 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 0.2500 0.2500 0.2500 0.3200 0.3300 0.2600 0.2300 5.71%
  QoQ % 0.00% 0.00% -21.87% -3.03% 26.92% 13.04% -
  Horiz. % 108.70% 108.70% 108.70% 139.13% 143.48% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.52 39.39 75.64 136.90 188.36 224.79 235.78 -73.82%
  QoQ % -19.98% -47.92% -44.75% -27.32% -16.21% -4.66% -
  Horiz. % 13.37% 16.71% 32.08% 58.06% 79.89% 95.34% 100.00%
EPS 1.28 3.73 1.70 -3.84 -3.43 -5.92 -4.03 -
  QoQ % -65.68% 119.41% 144.27% -11.95% 42.06% -46.90% -
  Horiz. % -31.76% -92.56% -42.18% 95.29% 85.11% 146.90% 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 0.2483 0.2483 0.2483 0.3178 0.3277 0.2582 0.1726 27.41%
  QoQ % 0.00% 0.00% -21.87% -3.02% 26.92% 49.59% -
  Horiz. % 143.86% 143.86% 143.86% 184.13% 189.86% 149.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1600 0.1250 0.1350 0.1750 0.1650 0.2050 0.2400 -
P/RPS 0.50 0.32 0.18 0.13 0.09 0.09 0.08 238.92%
  QoQ % 56.25% 77.78% 38.46% 44.44% 0.00% 12.50% -
  Horiz. % 625.00% 400.00% 225.00% 162.50% 112.50% 112.50% 100.00%
P/EPS 12.43 3.33 7.90 -4.52 -4.78 -3.44 -4.47 -
  QoQ % 273.27% -57.85% 274.78% 5.44% -38.95% 23.04% -
  Horiz. % -278.08% -74.50% -176.73% 101.12% 106.94% 76.96% 100.00%
EY 8.05 30.01 12.66 -22.12 -20.93 -29.10 -22.39 -
  QoQ % -73.18% 137.05% 157.23% -5.69% 28.08% -29.97% -
  Horiz. % -35.95% -134.03% -56.54% 98.79% 93.48% 129.97% 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 0.64 0.50 0.54 0.55 0.50 0.79 1.04 -27.63%
  QoQ % 28.00% -7.41% -1.82% 10.00% -36.71% -24.04% -
  Horiz. % 61.54% 48.08% 51.92% 52.88% 48.08% 75.96% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 0.1350 0.1700 0.1250 0.1600 0.1750 0.1950 0.2300 -
P/RPS 0.43 0.43 0.16 0.12 0.09 0.09 0.07 235.04%
  QoQ % 0.00% 168.75% 33.33% 33.33% 0.00% 28.57% -
  Horiz. % 614.29% 614.29% 228.57% 171.43% 128.57% 128.57% 100.00%
P/EPS 10.48 4.53 7.31 -4.13 -5.07 -3.27 -4.28 -
  QoQ % 131.35% -38.03% 277.00% 18.54% -55.05% 23.60% -
  Horiz. % -244.86% -105.84% -170.79% 96.50% 118.46% 76.40% 100.00%
EY 9.54 22.07 13.67 -24.19 -19.74 -30.59 -23.36 -
  QoQ % -56.77% 61.45% 156.51% -22.54% 35.47% -30.95% -
  Horiz. % -40.84% -94.48% -58.52% 103.55% 84.50% 130.95% 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 0.68 0.50 0.50 0.53 0.75 1.00 -33.66%
  QoQ % -20.59% 36.00% 0.00% -5.66% -29.33% -25.00% -
  Horiz. % 54.00% 68.00% 50.00% 50.00% 53.00% 75.00% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers