Highlights

[BINTAI] QoQ Annualized Quarter Result on 2014-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -1,164.81%    YoY -     -20.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 473,866 419,974 356,244 265,832 398,802 424,785 472,708 0.16%
  QoQ % 12.83% 17.89% 34.01% -33.34% -6.12% -10.14% -
  Horiz. % 100.24% 88.84% 75.36% 56.24% 84.37% 89.86% 100.00%
PBT 5,609 -9,888 -23,726 -22,688 6,041 4,116 1,988 99.80%
  QoQ % 156.73% 58.32% -4.58% -475.57% 46.77% 107.04% -
  Horiz. % 282.14% -497.38% -1,193.46% -1,141.25% 303.87% 207.04% 100.00%
Tax 2,444 3,188 0 0 -3,271 -1,462 -1,736 -
  QoQ % -23.34% 0.00% 0.00% 0.00% -123.63% 15.74% -
  Horiz. % -140.78% -183.64% -0.00% -0.00% 188.42% 84.26% 100.00%
NP 8,053 -6,700 -23,726 -22,688 2,770 2,653 252 909.15%
  QoQ % 220.19% 71.76% -4.58% -919.06% 4.40% 952.91% -
  Horiz. % 3,195.63% -2,658.73% -9,415.08% -9,003.17% 1,099.21% 1,052.91% 100.00%
NP to SH 6,039 -4,998 -19,672 -19,048 -1,506 301 -1,622 -
  QoQ % 220.81% 74.59% -3.28% -1,164.81% -599.78% 118.58% -
  Horiz. % -372.32% 308.18% 1,212.82% 1,174.35% 92.85% -18.58% 100.00%
Tax Rate -43.57 % - % - % - % 54.15 % 35.54 % 87.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 52.36% -59.30% -
  Horiz. % -49.90% 0.00% 0.00% 0.00% 62.01% 40.70% 100.00%
Total Cost 465,813 426,674 379,970 288,520 396,032 422,132 472,456 -0.94%
  QoQ % 9.17% 12.29% 31.70% -27.15% -6.18% -10.65% -
  Horiz. % 98.59% 90.31% 80.42% 61.07% 83.82% 89.35% 100.00%
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71%
  QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% -
  Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 62,184 55,012 47,905 53,024 58,001 60,609 62,852 -0.71%
  QoQ % 13.04% 14.83% -9.65% -8.58% -4.30% -3.57% -
  Horiz. % 98.94% 87.53% 76.22% 84.36% 92.28% 96.43% 100.00%
NOSH 101,942 101,874 101,927 101,970 101,756 102,727 101,374 0.37%
  QoQ % 0.07% -0.05% -0.04% 0.21% -0.94% 1.33% -
  Horiz. % 100.56% 100.49% 100.54% 100.59% 100.38% 101.33% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.70 % -1.60 % -6.66 % -8.53 % 0.69 % 0.62 % 0.05 % 951.77%
  QoQ % 206.25% 75.98% 21.92% -1,336.23% 11.29% 1,140.00% -
  Horiz. % 3,400.00% -3,200.00% -13,320.00% -17,060.00% 1,380.00% 1,240.00% 100.00%
ROE 9.71 % -9.09 % -41.06 % -35.92 % -2.60 % 0.50 % -2.58 % -
  QoQ % 206.82% 77.86% -14.31% -1,281.54% -620.00% 119.38% -
  Horiz. % -376.36% 352.33% 1,591.47% 1,392.25% 100.78% -19.38% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 464.84 412.25 349.51 260.70 391.92 413.51 466.30 -0.21%
  QoQ % 12.76% 17.95% 34.07% -33.48% -5.22% -11.32% -
  Horiz. % 99.69% 88.41% 74.95% 55.91% 84.05% 88.68% 100.00%
EPS 5.61 -4.91 -19.30 -18.68 -1.48 0.29 -1.60 -
  QoQ % 214.26% 74.56% -3.32% -1,162.16% -610.34% 118.12% -
  Horiz. % -350.62% 306.88% 1,206.25% 1,167.50% 92.50% -18.12% 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 0.6100 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 -1.08%
  QoQ % 12.96% 14.89% -9.62% -8.77% -3.39% -4.84% -
  Horiz. % 98.39% 87.10% 75.81% 83.87% 91.94% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 148.88 131.95 111.92 83.52 125.29 133.46 148.51 0.17%
  QoQ % 12.83% 17.90% 34.00% -33.34% -6.12% -10.13% -
  Horiz. % 100.25% 88.85% 75.36% 56.24% 84.36% 89.87% 100.00%
EPS 1.90 -1.57 -6.18 -5.98 -0.47 0.09 -0.51 -
  QoQ % 221.02% 74.60% -3.34% -1,172.34% -622.22% 117.65% -
  Horiz. % -372.55% 307.84% 1,211.76% 1,172.55% 92.16% -17.65% 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 0.1954 0.1728 0.1505 0.1666 0.1822 0.1904 0.1975 -0.71%
  QoQ % 13.08% 14.82% -9.66% -8.56% -4.31% -3.59% -
  Horiz. % 98.94% 87.49% 76.20% 84.35% 92.25% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 -
P/RPS 0.07 0.07 0.10 0.16 0.08 0.07 0.07 -
  QoQ % 0.00% -30.00% -37.50% 100.00% 14.29% 0.00% -
  Horiz. % 100.00% 100.00% 142.86% 228.57% 114.29% 100.00% 100.00%
P/EPS 5.23 -5.50 -1.87 -2.28 -21.28 103.98 -19.69 -
  QoQ % 195.09% -194.12% 17.98% 89.29% -120.47% 628.09% -
  Horiz. % -26.56% 27.93% 9.50% 11.58% 108.08% -528.09% 100.00%
EY 19.11 -18.17 -53.61 -43.95 -4.70 0.96 -5.08 -
  QoQ % 205.17% 66.11% -21.98% -835.11% -589.58% 118.90% -
  Horiz. % -376.18% 357.68% 1,055.32% 865.16% 92.52% -18.90% 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 0.51 0.50 0.77 0.82 0.55 0.52 0.51 -
  QoQ % 2.00% -35.06% -6.10% 49.09% 5.77% 1.96% -
  Horiz. % 100.00% 98.04% 150.98% 160.78% 107.84% 101.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 -
P/RPS 0.05 0.07 0.10 0.15 0.08 0.08 0.07 -20.11%
  QoQ % -28.57% -30.00% -33.33% 87.50% 0.00% 14.29% -
  Horiz. % 71.43% 100.00% 142.86% 214.29% 114.29% 114.29% 100.00%
P/EPS 3.80 -5.91 -1.79 -2.06 -21.62 117.61 -19.69 -
  QoQ % 164.30% -230.17% 13.11% 90.47% -118.38% 697.31% -
  Horiz. % -19.30% 30.02% 9.09% 10.46% 109.80% -597.31% 100.00%
EY 26.33 -16.92 -55.94 -48.52 -4.63 0.85 -5.08 -
  QoQ % 255.61% 69.75% -15.29% -947.95% -644.71% 116.73% -
  Horiz. % -518.31% 333.07% 1,101.18% 955.12% 91.14% -16.73% 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 0.37 0.54 0.73 0.74 0.56 0.58 0.51 -19.28%
  QoQ % -31.48% -26.03% -1.35% 32.14% -3.45% 13.73% -
  Horiz. % 72.55% 105.88% 143.14% 145.10% 109.80% 113.73% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. 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
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS