Highlights

[BINTAI] QoQ TTM Result on 2016-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -122.29%    YoY -     -697.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 649,046 599,839 547,291 477,604 484,039 499,485 494,273 19.82%
  QoQ % 8.20% 9.60% 14.59% -1.33% -3.09% 1.05% -
  Horiz. % 131.31% 121.36% 110.73% 96.63% 97.93% 101.05% 100.00%
PBT -1,269 -7,465 -20,721 -24,484 -10,078 869 7,849 -
  QoQ % 83.00% 63.97% 15.37% -142.95% -1,259.72% -88.93% -
  Horiz. % -16.17% -95.11% -264.00% -311.94% -128.40% 11.07% 100.00%
Tax -6,230 -6,197 -6,968 -6,923 -722 1,618 2,439 -
  QoQ % -0.53% 11.06% -0.65% -858.86% -144.62% -33.66% -
  Horiz. % -255.43% -254.08% -285.69% -283.85% -29.60% 66.34% 100.00%
NP -7,499 -13,662 -27,689 -31,407 -10,800 2,487 10,288 -
  QoQ % 45.11% 50.66% 11.84% -190.81% -534.26% -75.83% -
  Horiz. % -72.89% -132.80% -269.14% -305.28% -104.98% 24.17% 100.00%
NP to SH -10,962 -18,041 -32,300 -36,080 -16,231 -2,013 7,112 -
  QoQ % 39.24% 44.15% 10.48% -122.29% -706.31% -128.30% -
  Horiz. % -154.13% -253.67% -454.16% -507.31% -228.22% -28.30% 100.00%
Tax Rate - % - % - % - % - % -186.19 % -31.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -499.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 599.26% 100.00%
Total Cost 656,545 613,501 574,980 509,011 494,839 496,998 483,985 22.43%
  QoQ % 7.02% 6.70% 12.96% 2.86% -0.43% 2.69% -
  Horiz. % 135.65% 126.76% 118.80% 105.17% 102.24% 102.69% 100.00%
Net Worth 60,114 59,526 53,199 46,316 98,613 101,914 87,172 -21.86%
  QoQ % 0.99% 11.89% 14.86% -53.03% -3.24% 16.91% -
  Horiz. % 68.96% 68.29% 61.03% 53.13% 113.13% 116.91% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 60,114 59,526 53,199 46,316 98,613 101,914 87,172 -21.86%
  QoQ % 0.99% 11.89% 14.86% -53.03% -3.24% 16.91% -
  Horiz. % 68.96% 68.29% 61.03% 53.13% 113.13% 116.91% 100.00%
NOSH 214,693 212,594 189,999 178,141 186,064 172,737 132,078 38.04%
  QoQ % 0.99% 11.89% 6.66% -4.26% 7.72% 30.78% -
  Horiz. % 162.55% 160.96% 143.85% 134.88% 140.87% 130.78% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1.16 % -2.28 % -5.06 % -6.58 % -2.23 % 0.50 % 2.08 % -
  QoQ % 49.12% 54.94% 23.10% -195.07% -546.00% -75.96% -
  Horiz. % -55.77% -109.62% -243.27% -316.35% -107.21% 24.04% 100.00%
ROE -18.24 % -30.31 % -60.71 % -77.90 % -16.46 % -1.98 % 8.16 % -
  QoQ % 39.82% 50.07% 22.07% -373.27% -731.31% -124.26% -
  Horiz. % -223.53% -371.45% -744.00% -954.66% -201.72% -24.26% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 302.31 282.15 288.05 268.10 260.15 289.16 374.23 -13.21%
  QoQ % 7.15% -2.05% 7.44% 3.06% -10.03% -22.73% -
  Horiz. % 80.78% 75.39% 76.97% 71.64% 69.52% 77.27% 100.00%
EPS -5.11 -8.49 -17.00 -20.25 -8.72 -1.17 5.38 -
  QoQ % 39.81% 50.06% 16.05% -132.22% -645.30% -121.75% -
  Horiz. % -94.98% -157.81% -315.99% -376.39% -162.08% -21.75% 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 0.2800 0.2800 0.2800 0.2600 0.5300 0.5900 0.6600 -43.39%
  QoQ % 0.00% 0.00% 7.69% -50.94% -10.17% -10.61% -
  Horiz. % 42.42% 42.42% 42.42% 39.39% 80.30% 89.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 224.12 207.13 188.99 164.92 167.15 172.48 170.68 19.81%
  QoQ % 8.20% 9.60% 14.59% -1.33% -3.09% 1.05% -
  Horiz. % 131.31% 121.36% 110.73% 96.63% 97.93% 101.05% 100.00%
EPS -3.79 -6.23 -11.15 -12.46 -5.60 -0.70 2.46 -
  QoQ % 39.17% 44.13% 10.51% -122.50% -700.00% -128.46% -
  Horiz. % -154.07% -253.25% -453.25% -506.50% -227.64% -28.46% 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 0.2076 0.2056 0.1837 0.1599 0.3405 0.3519 0.3010 -21.85%
  QoQ % 0.97% 11.92% 14.88% -53.04% -3.24% 16.91% -
  Horiz. % 68.97% 68.31% 61.03% 53.12% 113.12% 116.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2200 0.1950 0.2000 0.2700 0.3200 0.2550 0.2900 -
P/RPS 0.07 0.07 0.07 0.10 0.12 0.09 0.08 -8.48%
  QoQ % 0.00% 0.00% -30.00% -16.67% 33.33% 12.50% -
  Horiz. % 87.50% 87.50% 87.50% 125.00% 150.00% 112.50% 100.00%
P/EPS -4.31 -2.30 -1.18 -1.33 -3.67 -21.88 5.39 -
  QoQ % -87.39% -94.92% 11.28% 63.76% 83.23% -505.94% -
  Horiz. % -79.96% -42.67% -21.89% -24.68% -68.09% -405.94% 100.00%
EY -23.21 -43.52 -85.00 -75.01 -27.26 -4.57 18.57 -
  QoQ % 46.67% 48.80% -13.32% -175.17% -496.50% -124.61% -
  Horiz. % -124.99% -234.36% -457.73% -403.93% -146.80% -24.61% 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 0.79 0.70 0.71 1.04 0.60 0.43 0.44 47.46%
  QoQ % 12.86% -1.41% -31.73% 73.33% 39.53% -2.27% -
  Horiz. % 179.55% 159.09% 161.36% 236.36% 136.36% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 -
Price 0.2250 0.1800 0.2000 0.2350 0.3150 0.3200 0.2500 -
P/RPS 0.07 0.06 0.07 0.09 0.12 0.11 0.07 -
  QoQ % 16.67% -14.29% -22.22% -25.00% 9.09% 57.14% -
  Horiz. % 100.00% 85.71% 100.00% 128.57% 171.43% 157.14% 100.00%
P/EPS -4.41 -2.12 -1.18 -1.16 -3.61 -27.46 4.64 -
  QoQ % -108.02% -79.66% -1.72% 67.87% 86.85% -691.81% -
  Horiz. % -95.04% -45.69% -25.43% -25.00% -77.80% -591.81% 100.00%
EY -22.69 -47.15 -85.00 -86.19 -27.69 -3.64 21.54 -
  QoQ % 51.88% 44.53% 1.38% -211.27% -660.71% -116.90% -
  Horiz. % -105.34% -218.90% -394.61% -400.14% -128.55% -16.90% 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 0.80 0.64 0.71 0.90 0.59 0.54 0.38 63.89%
  QoQ % 25.00% -9.86% -21.11% 52.54% 9.26% 42.11% -
  Horiz. % 210.53% 168.42% 186.84% 236.84% 155.26% 142.11% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers