Highlights

[BINTAI] QoQ TTM Result on 2019-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -94.85%    YoY -     -93.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 95,058 116,219 140,985 147,139 115,189 91,293 114,073 -11.42%
  QoQ % -18.21% -17.57% -4.18% 27.74% 26.18% -19.97% -
  Horiz. % 83.33% 101.88% 123.59% 128.99% 100.98% 80.03% 100.00%
PBT 2,032 7,287 11,081 722 6,378 3,156 9,819 -64.91%
  QoQ % -72.11% -34.24% 1,434.76% -88.68% 102.09% -67.86% -
  Horiz. % 20.69% 74.21% 112.85% 7.35% 64.96% 32.14% 100.00%
Tax 339 395 191 -439 -39 437 -1,113 -
  QoQ % -14.18% 106.81% 143.51% -1,025.64% -108.92% 139.26% -
  Horiz. % -30.46% -35.49% -17.16% 39.44% 3.50% -39.26% 100.00%
NP 2,371 7,682 11,272 283 6,339 3,593 8,706 -57.88%
  QoQ % -69.14% -31.85% 3,883.04% -95.54% 76.43% -58.73% -
  Horiz. % 27.23% 88.24% 129.47% 3.25% 72.81% 41.27% 100.00%
NP to SH 2,555 7,837 11,395 335 6,505 3,703 10,789 -61.62%
  QoQ % -67.40% -31.22% 3,301.49% -94.85% 75.67% -65.68% -
  Horiz. % 23.68% 72.64% 105.62% 3.11% 60.29% 34.32% 100.00%
Tax Rate -16.68 % -5.42 % -1.72 % 60.80 % 0.61 % -13.85 % 11.34 % -
  QoQ % -207.75% -215.12% -102.83% 9,867.21% 104.40% -222.13% -
  Horiz. % -147.09% -47.80% -15.17% 536.16% 5.38% -122.13% 100.00%
Total Cost 92,687 108,537 129,713 146,856 108,850 87,700 105,367 -8.17%
  QoQ % -14.60% -16.33% -11.67% 34.92% 24.12% -16.77% -
  Horiz. % 87.97% 103.01% 123.11% 139.38% 103.31% 83.23% 100.00%
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 83,402 86,278 92,030 80,526 74,774 71,898 71,898 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.49 % 6.61 % 8.00 % 0.19 % 5.50 % 3.94 % 7.63 % -52.50%
  QoQ % -62.33% -17.37% 4,110.53% -96.55% 39.59% -48.36% -
  Horiz. % 32.63% 86.63% 104.85% 2.49% 72.08% 51.64% 100.00%
ROE 3.06 % 9.08 % 12.38 % 0.42 % 8.70 % 5.15 % 15.01 % -65.26%
  QoQ % -66.30% -26.66% 2,847.62% -95.17% 68.93% -65.69% -
  Horiz. % 20.39% 60.49% 82.48% 2.80% 57.96% 34.31% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.05 40.41 49.02 51.16 40.05 31.74 39.66 -11.42%
  QoQ % -18.21% -17.56% -4.18% 27.74% 26.18% -19.97% -
  Horiz. % 83.33% 101.89% 123.60% 129.00% 100.98% 80.03% 100.00%
EPS 0.89 2.73 3.96 0.12 2.26 1.29 3.75 -61.57%
  QoQ % -67.40% -31.06% 3,200.00% -94.69% 75.19% -65.60% -
  Horiz. % 23.73% 72.80% 105.60% 3.20% 60.27% 34.40% 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 0.2900 0.3000 0.3200 0.2800 0.2600 0.2500 0.2500 10.37%
  QoQ % -3.33% -6.25% 14.29% 7.69% 4.00% 0.00% -
  Horiz. % 116.00% 120.00% 128.00% 112.00% 104.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 29.87 36.51 44.29 46.23 36.19 28.68 35.84 -11.41%
  QoQ % -18.19% -17.57% -4.20% 27.74% 26.19% -19.98% -
  Horiz. % 83.34% 101.87% 123.58% 128.99% 100.98% 80.02% 100.00%
EPS 0.80 2.46 3.58 0.11 2.04 1.16 3.39 -61.71%
  QoQ % -67.48% -31.28% 3,154.55% -94.61% 75.86% -65.78% -
  Horiz. % 23.60% 72.57% 105.60% 3.24% 60.18% 34.22% 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 0.2620 0.2711 0.2891 0.2530 0.2349 0.2259 0.2259 10.36%
  QoQ % -3.36% -6.23% 14.27% 7.71% 3.98% 0.00% -
  Horiz. % 115.98% 120.01% 127.98% 112.00% 103.98% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1150 0.1200 0.1200 0.1300 0.1300 0.1600 0.1250 -
P/RPS 0.35 0.30 0.24 0.25 0.32 0.50 0.32 6.14%
  QoQ % 16.67% 25.00% -4.00% -21.87% -36.00% 56.25% -
  Horiz. % 109.38% 93.75% 75.00% 78.12% 100.00% 156.25% 100.00%
P/EPS 12.94 4.40 3.03 111.60 5.75 12.43 3.33 146.56%
  QoQ % 194.09% 45.21% -97.28% 1,840.87% -53.74% 273.27% -
  Horiz. % 388.59% 132.13% 90.99% 3,351.35% 172.67% 373.27% 100.00%
EY 7.73 22.71 33.02 0.90 17.40 8.05 30.01 -59.42%
  QoQ % -65.96% -31.22% 3,568.89% -94.83% 116.15% -73.18% -
  Horiz. % 25.76% 75.67% 110.03% 3.00% 57.98% 26.82% 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 0.40 0.38 0.46 0.50 0.64 0.50 -13.79%
  QoQ % 0.00% 5.26% -17.39% -8.00% -21.87% 28.00% -
  Horiz. % 80.00% 80.00% 76.00% 92.00% 100.00% 128.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 21/08/19 29/05/19 20/02/19 22/11/18 27/08/18 -
Price 0.1000 0.1150 0.1250 0.1200 0.1400 0.1350 0.1700 -
P/RPS 0.30 0.28 0.25 0.23 0.35 0.43 0.43 -21.29%
  QoQ % 7.14% 12.00% 8.70% -34.29% -18.60% 0.00% -
  Horiz. % 69.77% 65.12% 58.14% 53.49% 81.40% 100.00% 100.00%
P/EPS 11.26 4.22 3.15 103.02 6.19 10.48 4.53 83.19%
  QoQ % 166.82% 33.97% -96.94% 1,564.30% -40.94% 131.35% -
  Horiz. % 248.57% 93.16% 69.54% 2,274.17% 136.64% 231.35% 100.00%
EY 8.88 23.70 31.70 0.97 16.16 9.54 22.07 -45.41%
  QoQ % -62.53% -25.24% 3,168.04% -94.00% 69.39% -56.77% -
  Horiz. % 40.24% 107.39% 143.63% 4.40% 73.22% 43.23% 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 0.34 0.38 0.39 0.43 0.54 0.54 0.68 -36.92%
  QoQ % -10.53% -2.56% -9.30% -20.37% 0.00% -20.59% -
  Horiz. % 50.00% 55.88% 57.35% 63.24% 79.41% 79.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS