Highlights

[BINTAI] QoQ TTM Result on 2017-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -6.51%    YoY -     67.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 396,444 545,479 650,969 682,789 649,046 599,839 547,291 -19.30%
  QoQ % -27.32% -16.21% -4.66% 5.20% 8.20% 9.60% -
  Horiz. % 72.44% 99.67% 118.94% 124.76% 118.59% 109.60% 100.00%
PBT -15,464 -13,077 -20,001 -13,439 -1,269 -7,465 -20,721 -17.68%
  QoQ % -18.25% 34.62% -48.83% -959.02% 83.00% 63.97% -
  Horiz. % 74.63% 63.11% 96.53% 64.86% 6.12% 36.03% 100.00%
Tax -2,007 -2,428 -724 -475 -6,230 -6,197 -6,968 -56.29%
  QoQ % 17.34% -235.36% -52.42% 92.38% -0.53% 11.06% -
  Horiz. % 28.80% 34.85% 10.39% 6.82% 89.41% 88.94% 100.00%
NP -17,471 -15,505 -20,725 -13,914 -7,499 -13,662 -27,689 -26.37%
  QoQ % -12.68% 25.19% -48.95% -85.54% 45.11% 50.66% -
  Horiz. % 63.10% 56.00% 74.85% 50.25% 27.08% 49.34% 100.00%
NP to SH -11,133 -9,934 -17,156 -11,676 -10,962 -18,041 -32,300 -50.75%
  QoQ % -12.07% 42.10% -46.93% -6.51% 39.24% 44.15% -
  Horiz. % 34.47% 30.76% 53.11% 36.15% 33.94% 55.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 413,915 560,984 671,694 696,703 656,545 613,501 574,980 -19.63%
  QoQ % -26.22% -16.48% -3.59% 6.12% 7.02% 6.70% -
  Horiz. % 71.99% 97.57% 116.82% 121.17% 114.19% 106.70% 100.00%
Net Worth 92,030 94,906 74,774 49,983 60,114 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.85% 0.99% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 113.00% 111.89% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 92,030 94,906 74,774 49,983 60,114 59,526 53,199 43.96%
  QoQ % -3.03% 26.92% 49.60% -16.85% 0.99% 11.89% -
  Horiz. % 172.99% 178.39% 140.55% 93.95% 113.00% 111.89% 100.00%
NOSH 287,594 287,594 287,594 217,320 214,693 212,594 189,999 31.73%
  QoQ % 0.00% 0.00% 32.34% 1.22% 0.99% 11.89% -
  Horiz. % 151.37% 151.37% 151.37% 114.38% 113.00% 111.89% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.41 % -2.84 % -3.18 % -2.04 % -1.16 % -2.28 % -5.06 % -8.74%
  QoQ % -55.28% 10.69% -55.88% -75.86% 49.12% 54.94% -
  Horiz. % 87.15% 56.13% 62.85% 40.32% 22.92% 45.06% 100.00%
ROE -12.10 % -10.47 % -22.94 % -23.36 % -18.24 % -30.31 % -60.71 % -65.78%
  QoQ % -15.57% 54.36% 1.80% -28.07% 39.82% 50.07% -
  Horiz. % 19.93% 17.25% 37.79% 38.48% 30.04% 49.93% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.85 189.67 226.35 314.19 302.31 282.15 288.05 -38.74%
  QoQ % -27.32% -16.20% -27.96% 3.93% 7.15% -2.05% -
  Horiz. % 47.86% 65.85% 78.58% 109.07% 104.95% 97.95% 100.00%
EPS -3.87 -3.45 -5.97 -5.37 -5.11 -8.49 -17.00 -62.62%
  QoQ % -12.17% 42.21% -11.17% -5.09% 39.81% 50.06% -
  Horiz. % 22.76% 20.29% 35.12% 31.59% 30.06% 49.94% 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 0.3200 0.3300 0.2600 0.2300 0.2800 0.2800 0.2800 9.28%
  QoQ % -3.03% 26.92% 13.04% -17.86% 0.00% 0.00% -
  Horiz. % 114.29% 117.86% 92.86% 82.14% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 136.90 188.36 224.79 235.78 224.12 207.13 188.99 -19.30%
  QoQ % -27.32% -16.21% -4.66% 5.20% 8.20% 9.60% -
  Horiz. % 72.44% 99.67% 118.94% 124.76% 118.59% 109.60% 100.00%
EPS -3.84 -3.43 -5.92 -4.03 -3.79 -6.23 -11.15 -50.77%
  QoQ % -11.95% 42.06% -46.90% -6.33% 39.17% 44.13% -
  Horiz. % 34.44% 30.76% 53.09% 36.14% 33.99% 55.87% 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 0.3178 0.3277 0.2582 0.1726 0.2076 0.2056 0.1837 43.97%
  QoQ % -3.02% 26.92% 49.59% -16.86% 0.97% 11.92% -
  Horiz. % 173.00% 178.39% 140.56% 93.96% 113.01% 111.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.1750 0.1650 0.2050 0.2400 0.2200 0.1950 0.2000 -
P/RPS 0.13 0.09 0.09 0.08 0.07 0.07 0.07 50.92%
  QoQ % 44.44% 0.00% 12.50% 14.29% 0.00% 0.00% -
  Horiz. % 185.71% 128.57% 128.57% 114.29% 100.00% 100.00% 100.00%
P/EPS -4.52 -4.78 -3.44 -4.47 -4.31 -2.30 -1.18 144.22%
  QoQ % 5.44% -38.95% 23.04% -3.71% -87.39% -94.92% -
  Horiz. % 383.05% 405.08% 291.53% 378.81% 365.25% 194.92% 100.00%
EY -22.12 -20.93 -29.10 -22.39 -23.21 -43.52 -85.00 -59.14%
  QoQ % -5.69% 28.08% -29.97% 3.53% 46.67% 48.80% -
  Horiz. % 26.02% 24.62% 34.24% 26.34% 27.31% 51.20% 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 0.55 0.50 0.79 1.04 0.79 0.70 0.71 -15.61%
  QoQ % 10.00% -36.71% -24.04% 31.65% 12.86% -1.41% -
  Horiz. % 77.46% 70.42% 111.27% 146.48% 111.27% 98.59% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 -
Price 0.1600 0.1750 0.1950 0.2300 0.2250 0.1800 0.2000 -
P/RPS 0.12 0.09 0.09 0.07 0.07 0.06 0.07 43.10%
  QoQ % 33.33% 0.00% 28.57% 0.00% 16.67% -14.29% -
  Horiz. % 171.43% 128.57% 128.57% 100.00% 100.00% 85.71% 100.00%
P/EPS -4.13 -5.07 -3.27 -4.28 -4.41 -2.12 -1.18 130.00%
  QoQ % 18.54% -55.05% 23.60% 2.95% -108.02% -79.66% -
  Horiz. % 350.00% 429.66% 277.12% 362.71% 373.73% 179.66% 100.00%
EY -24.19 -19.74 -30.59 -23.36 -22.69 -47.15 -85.00 -56.64%
  QoQ % -22.54% 35.47% -30.95% -2.95% 51.88% 44.53% -
  Horiz. % 28.46% 23.22% 35.99% 27.48% 26.69% 55.47% 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 0.53 0.75 1.00 0.80 0.64 0.71 -20.80%
  QoQ % -5.66% -29.33% -25.00% 25.00% 25.00% -9.86% -
  Horiz. % 70.42% 74.65% 105.63% 140.85% 112.68% 90.14% 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.
 


 

175  139  428  1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA-PA 0.0450.00 
 DYNACIA 0.0850.00 
 HSI-H8F 0.075-0.05 
 XDL 0.115+0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers