Highlights

[BINTAI] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     118.58%    YoY -     110.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 356,244 265,832 398,802 424,785 472,708 418,028 355,339 0.17%
  QoQ % 34.01% -33.34% -6.12% -10.14% 13.08% 17.64% -
  Horiz. % 100.25% 74.81% 112.23% 119.54% 133.03% 117.64% 100.00%
PBT -23,726 -22,688 6,041 4,116 1,988 -13,012 6,900 -
  QoQ % -4.58% -475.57% 46.77% 107.04% 115.28% -288.58% -
  Horiz. % -343.86% -328.81% 87.55% 59.65% 28.81% -188.58% 100.00%
Tax 0 0 -3,271 -1,462 -1,736 -1,096 -3,595 -
  QoQ % 0.00% 0.00% -123.63% 15.74% -58.39% 69.51% -
  Horiz. % -0.00% -0.00% 90.99% 40.69% 48.29% 30.49% 100.00%
NP -23,726 -22,688 2,770 2,653 252 -14,108 3,305 -
  QoQ % -4.58% -919.06% 4.40% 952.91% 101.79% -526.87% -
  Horiz. % -717.88% -686.48% 83.81% 80.28% 7.62% -426.87% 100.00%
NP to SH -19,672 -19,048 -1,506 301 -1,622 -15,840 -819 730.88%
  QoQ % -3.28% -1,164.81% -599.78% 118.58% 89.76% -1,834.07% -
  Horiz. % 2,401.95% 2,325.76% 183.88% -36.79% 198.05% 1,934.07% 100.00%
Tax Rate - % - % 54.15 % 35.54 % 87.32 % - % 52.10 % -
  QoQ % 0.00% 0.00% 52.36% -59.30% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.93% 68.21% 167.60% 0.00% 100.00%
Total Cost 379,970 288,520 396,032 422,132 472,456 432,136 352,034 5.22%
  QoQ % 31.70% -27.15% -6.18% -10.65% 9.33% 22.75% -
  Horiz. % 107.94% 81.96% 112.50% 119.91% 134.21% 122.75% 100.00%
Net Worth 47,905 53,024 58,001 60,609 62,852 58,025 62,448 -16.19%
  QoQ % -9.65% -8.58% -4.30% -3.57% 8.32% -7.08% -
  Horiz. % 76.71% 84.91% 92.88% 97.05% 100.65% 92.92% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,905 53,024 58,001 60,609 62,852 58,025 62,448 -16.19%
  QoQ % -9.65% -8.58% -4.30% -3.57% 8.32% -7.08% -
  Horiz. % 76.71% 84.91% 92.88% 97.05% 100.65% 92.92% 100.00%
NOSH 101,927 101,970 101,756 102,727 101,374 101,799 102,374 -0.29%
  QoQ % -0.04% 0.21% -0.94% 1.33% -0.42% -0.56% -
  Horiz. % 99.56% 99.60% 99.40% 100.34% 99.02% 99.44% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -6.66 % -8.53 % 0.69 % 0.62 % 0.05 % -3.37 % 0.93 % -
  QoQ % 21.92% -1,336.23% 11.29% 1,140.00% 101.48% -462.37% -
  Horiz. % -716.13% -917.20% 74.19% 66.67% 5.38% -362.37% 100.00%
ROE -41.06 % -35.92 % -2.60 % 0.50 % -2.58 % -27.30 % -1.31 % 892.02%
  QoQ % -14.31% -1,281.54% -620.00% 119.38% 90.55% -1,983.97% -
  Horiz. % 3,134.35% 2,741.98% 198.47% -38.17% 196.95% 2,083.97% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 349.51 260.70 391.92 413.51 466.30 410.64 347.10 0.46%
  QoQ % 34.07% -33.48% -5.22% -11.32% 13.55% 18.31% -
  Horiz. % 100.69% 75.11% 112.91% 119.13% 134.34% 118.31% 100.00%
EPS -19.30 -18.68 -1.48 0.29 -1.60 -15.56 -0.80 733.30%
  QoQ % -3.32% -1,162.16% -610.34% 118.12% 89.72% -1,845.00% -
  Horiz. % 2,412.50% 2,335.00% 185.00% -36.25% 200.00% 1,945.00% 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 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 -15.94%
  QoQ % -9.62% -8.77% -3.39% -4.84% 8.77% -6.56% -
  Horiz. % 77.05% 85.25% 93.44% 96.72% 101.64% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 123.02 91.80 137.71 146.68 163.23 144.35 122.70 0.17%
  QoQ % 34.01% -33.34% -6.12% -10.14% 13.08% 17.64% -
  Horiz. % 100.26% 74.82% 112.23% 119.54% 133.03% 117.64% 100.00%
EPS -6.79 -6.58 -0.52 0.10 -0.56 -5.47 -0.28 736.18%
  QoQ % -3.19% -1,165.38% -620.00% 117.86% 89.76% -1,853.57% -
  Horiz. % 2,425.00% 2,350.00% 185.71% -35.71% 200.00% 1,953.57% 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 0.1654 0.1831 0.2003 0.2093 0.2170 0.2004 0.2156 -16.18%
  QoQ % -9.67% -8.59% -4.30% -3.55% 8.28% -7.05% -
  Horiz. % 76.72% 84.93% 92.90% 97.08% 100.65% 92.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 -
P/RPS 0.10 0.16 0.08 0.07 0.07 0.08 0.08 16.02%
  QoQ % -37.50% 100.00% 14.29% 0.00% -12.50% 0.00% -
  Horiz. % 125.00% 200.00% 100.00% 87.50% 87.50% 100.00% 100.00%
P/EPS -1.87 -2.28 -21.28 103.98 -19.69 -2.22 -36.88 -86.28%
  QoQ % 17.98% 89.29% -120.47% 628.09% -786.94% 93.98% -
  Horiz. % 5.07% 6.18% 57.70% -281.94% 53.39% 6.02% 100.00%
EY -53.61 -43.95 -4.70 0.96 -5.08 -45.10 -2.71 630.12%
  QoQ % -21.98% -835.11% -589.58% 118.90% 88.74% -1,564.21% -
  Horiz. % 1,978.23% 1,621.77% 173.43% -35.42% 187.45% 1,664.21% 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 0.77 0.82 0.55 0.52 0.51 0.61 0.48 37.00%
  QoQ % -6.10% 49.09% 5.77% 1.96% -16.39% 27.08% -
  Horiz. % 160.42% 170.83% 114.58% 108.33% 106.25% 127.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 -
P/RPS 0.10 0.15 0.08 0.08 0.07 0.07 0.11 -6.15%
  QoQ % -33.33% 87.50% 0.00% 14.29% 0.00% -36.36% -
  Horiz. % 90.91% 136.36% 72.73% 72.73% 63.64% 63.64% 100.00%
P/EPS -1.79 -2.06 -21.62 117.61 -19.69 -1.93 -46.25 -88.54%
  QoQ % 13.11% 90.47% -118.38% 697.31% -920.21% 95.83% -
  Horiz. % 3.87% 4.45% 46.75% -254.29% 42.57% 4.17% 100.00%
EY -55.94 -48.52 -4.63 0.85 -5.08 -51.87 -2.16 773.61%
  QoQ % -15.29% -947.95% -644.71% 116.73% 90.21% -2,301.39% -
  Horiz. % 2,589.81% 2,246.30% 214.35% -39.35% 235.19% 2,401.39% 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 0.73 0.74 0.56 0.58 0.51 0.53 0.61 12.71%
  QoQ % -1.35% 32.14% -3.45% 13.73% -3.77% -13.11% -
  Horiz. % 119.67% 121.31% 91.80% 95.08% 83.61% 86.89% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers