Highlights

[BINTAI] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -344.08%    YoY -     22.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 477,604 433,538 407,482 347,460 473,866 419,974 356,244 21.56%
  QoQ % 10.16% 6.39% 17.27% -26.68% 12.83% 17.89% -
  Horiz. % 134.07% 121.70% 114.38% 97.53% 133.02% 117.89% 100.00%
PBT -24,487 -30,798 -33,198 -13,712 5,609 -9,888 -23,726 2.13%
  QoQ % 20.49% 7.23% -142.11% -344.46% 156.73% 58.32% -
  Horiz. % 103.21% 129.81% 139.92% 57.79% -23.64% 41.68% 100.00%
Tax -6,923 -1,033 -1,652 -20 2,444 3,188 0 -
  QoQ % -569.97% 37.45% -8,160.00% -100.82% -23.34% 0.00% -
  Horiz. % -217.16% -32.41% -51.82% -0.63% 76.66% 100.00% -
NP -31,410 -31,832 -34,850 -13,732 8,053 -6,700 -23,726 20.55%
  QoQ % 1.33% 8.66% -153.79% -270.52% 220.19% 71.76% -
  Horiz. % 132.39% 134.17% 146.89% 57.88% -33.94% 28.24% 100.00%
NP to SH -36,083 -34,686 -35,768 -14,740 6,039 -4,998 -19,672 49.79%
  QoQ % -4.03% 3.02% -142.66% -344.08% 220.81% 74.59% -
  Horiz. % 183.42% 176.33% 181.82% 74.93% -30.70% 25.41% 100.00%
Tax Rate - % - % - % - % -43.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 509,014 465,370 442,332 361,192 465,813 426,674 379,970 21.50%
  QoQ % 9.38% 5.21% 22.46% -22.46% 9.17% 12.29% -
  Horiz. % 133.96% 122.48% 116.41% 95.06% 122.59% 112.29% 100.00%
Net Worth 46,324 98,555 101,849 87,172 62,184 55,012 47,905 -2.21%
  QoQ % -53.00% -3.23% 16.84% 40.18% 13.04% 14.83% -
  Horiz. % 96.70% 205.73% 212.60% 181.97% 129.81% 114.83% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,324 98,555 101,849 87,172 62,184 55,012 47,905 -2.21%
  QoQ % -53.00% -3.23% 16.84% 40.18% 13.04% 14.83% -
  Horiz. % 96.70% 205.73% 212.60% 181.97% 129.81% 114.83% 100.00%
NOSH 178,172 185,954 172,625 132,078 101,942 101,874 101,927 45.06%
  QoQ % -4.18% 7.72% 30.70% 29.56% 0.07% -0.05% -
  Horiz. % 174.80% 182.44% 169.36% 129.58% 100.01% 99.95% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.58 % -7.34 % -8.55 % -3.95 % 1.70 % -1.60 % -6.66 % -0.80%
  QoQ % 10.35% 14.15% -116.46% -332.35% 206.25% 75.98% -
  Horiz. % 98.80% 110.21% 128.38% 59.31% -25.53% 24.02% 100.00%
ROE -77.89 % -35.19 % -35.12 % -16.91 % 9.71 % -9.09 % -41.06 % 53.18%
  QoQ % -121.34% -0.20% -107.69% -274.15% 206.82% 77.86% -
  Horiz. % 189.70% 85.70% 85.53% 41.18% -23.65% 22.14% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 268.06 233.14 236.05 263.07 464.84 412.25 349.51 -16.20%
  QoQ % 14.98% -1.23% -10.27% -43.41% 12.76% 17.95% -
  Horiz. % 76.70% 66.70% 67.54% 75.27% 133.00% 117.95% 100.00%
EPS -20.25 -18.65 -20.72 -11.16 5.61 -4.91 -19.30 3.25%
  QoQ % -8.58% 9.99% -85.66% -298.93% 214.26% 74.56% -
  Horiz. % 104.92% 96.63% 107.36% 57.82% -29.07% 25.44% 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 0.2600 0.5300 0.5900 0.6600 0.6100 0.5400 0.4700 -32.59%
  QoQ % -50.94% -10.17% -10.61% 8.20% 12.96% 14.89% -
  Horiz. % 55.32% 112.77% 125.53% 140.43% 129.79% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 150.05 136.21 128.02 109.16 148.88 131.95 111.92 21.56%
  QoQ % 10.16% 6.40% 17.28% -26.68% 12.83% 17.90% -
  Horiz. % 134.07% 121.70% 114.39% 97.53% 133.02% 117.90% 100.00%
EPS -11.34 -10.90 -11.24 -4.63 1.90 -1.57 -6.18 49.83%
  QoQ % -4.04% 3.02% -142.76% -343.68% 221.02% 74.60% -
  Horiz. % 183.50% 176.38% 181.88% 74.92% -30.74% 25.40% 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 0.1455 0.3096 0.3200 0.2739 0.1954 0.1728 0.1505 -2.23%
  QoQ % -53.00% -3.25% 16.83% 40.17% 13.08% 14.82% -
  Horiz. % 96.68% 205.71% 212.62% 181.99% 129.83% 114.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2700 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 -
P/RPS 0.10 0.14 0.11 0.11 0.07 0.07 0.10 -
  QoQ % -28.57% 27.27% 0.00% 57.14% 0.00% -30.00% -
  Horiz. % 100.00% 140.00% 110.00% 110.00% 70.00% 70.00% 100.00%
P/EPS -1.33 -1.72 -1.23 -2.60 5.23 -5.50 -1.87 -20.31%
  QoQ % 22.67% -39.84% 52.69% -149.71% 195.09% -194.12% -
  Horiz. % 71.12% 91.98% 65.78% 139.04% -279.68% 294.12% 100.00%
EY -75.01 -58.29 -81.25 -38.48 19.11 -18.17 -53.61 25.07%
  QoQ % -28.68% 28.26% -111.15% -301.36% 205.17% 66.11% -
  Horiz. % 139.92% 108.73% 151.56% 71.78% -35.65% 33.89% 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 1.04 0.60 0.43 0.44 0.51 0.50 0.77 22.17%
  QoQ % 73.33% 39.53% -2.27% -13.73% 2.00% -35.06% -
  Horiz. % 135.06% 77.92% 55.84% 57.14% 66.23% 64.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 -
Price 0.2350 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 -
P/RPS 0.09 0.14 0.14 0.10 0.05 0.07 0.10 -6.78%
  QoQ % -35.71% 0.00% 40.00% 100.00% -28.57% -30.00% -
  Horiz. % 90.00% 140.00% 140.00% 100.00% 50.00% 70.00% 100.00%
P/EPS -1.16 -1.69 -1.54 -2.24 3.80 -5.91 -1.79 -25.09%
  QoQ % 31.36% -9.74% 31.25% -158.95% 164.30% -230.17% -
  Horiz. % 64.80% 94.41% 86.03% 125.14% -212.29% 330.17% 100.00%
EY -86.18 -59.22 -64.75 -44.64 26.33 -16.92 -55.94 33.35%
  QoQ % -45.53% 8.54% -45.05% -269.54% 255.61% 69.75% -
  Horiz. % 154.06% 105.86% 115.75% 79.80% -47.07% 30.25% 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 0.90 0.59 0.54 0.38 0.37 0.54 0.73 14.96%
  QoQ % 52.54% 9.26% 42.11% 2.70% -31.48% -26.03% -
  Horiz. % 123.29% 80.82% 73.97% 52.05% 50.68% 73.97% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS