Highlights

[BINTAI] QoQ Annualized Quarter Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     74.59%    YoY -     -1,758.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 407,482 347,460 473,866 419,974 356,244 265,832 398,802 1.44%
  QoQ % 17.27% -26.68% 12.83% 17.89% 34.01% -33.34% -
  Horiz. % 102.18% 87.13% 118.82% 105.31% 89.33% 66.66% 100.00%
PBT -33,198 -13,712 5,609 -9,888 -23,726 -22,688 6,041 -
  QoQ % -142.11% -344.46% 156.73% 58.32% -4.58% -475.57% -
  Horiz. % -549.54% -226.98% 92.85% -163.68% -392.75% -375.57% 100.00%
Tax -1,652 -20 2,444 3,188 0 0 -3,271 -36.55%
  QoQ % -8,160.00% -100.82% -23.34% 0.00% 0.00% 0.00% -
  Horiz. % 50.50% 0.61% -74.72% -97.46% -0.00% -0.00% 100.00%
NP -34,850 -13,732 8,053 -6,700 -23,726 -22,688 2,770 -
  QoQ % -153.79% -270.52% 220.19% 71.76% -4.58% -919.06% -
  Horiz. % -1,258.12% -495.74% 290.72% -241.88% -856.53% -819.06% 100.00%
NP to SH -35,768 -14,740 6,039 -4,998 -19,672 -19,048 -1,506 724.66%
  QoQ % -142.66% -344.08% 220.81% 74.59% -3.28% -1,164.81% -
  Horiz. % 2,375.03% 978.75% -401.00% 331.92% 1,306.24% 1,264.81% 100.00%
Tax Rate - % - % -43.57 % - % - % - % 54.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -80.46% 0.00% 0.00% 0.00% 100.00%
Total Cost 442,332 361,192 465,813 426,674 379,970 288,520 396,032 7.64%
  QoQ % 22.46% -22.46% 9.17% 12.29% 31.70% -27.15% -
  Horiz. % 111.69% 91.20% 117.62% 107.74% 95.94% 72.85% 100.00%
Net Worth 101,849 87,172 62,184 55,012 47,905 53,024 58,001 45.50%
  QoQ % 16.84% 40.18% 13.04% 14.83% -9.65% -8.58% -
  Horiz. % 175.60% 150.29% 107.21% 94.85% 82.59% 91.42% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 101,849 87,172 62,184 55,012 47,905 53,024 58,001 45.50%
  QoQ % 16.84% 40.18% 13.04% 14.83% -9.65% -8.58% -
  Horiz. % 175.60% 150.29% 107.21% 94.85% 82.59% 91.42% 100.00%
NOSH 172,625 132,078 101,942 101,874 101,927 101,970 101,756 42.20%
  QoQ % 30.70% 29.56% 0.07% -0.05% -0.04% 0.21% -
  Horiz. % 169.65% 129.80% 100.18% 100.12% 100.17% 100.21% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -8.55 % -3.95 % 1.70 % -1.60 % -6.66 % -8.53 % 0.69 % -
  QoQ % -116.46% -332.35% 206.25% 75.98% 21.92% -1,336.23% -
  Horiz. % -1,239.13% -572.46% 246.38% -231.88% -965.22% -1,236.23% 100.00%
ROE -35.12 % -16.91 % 9.71 % -9.09 % -41.06 % -35.92 % -2.60 % 466.28%
  QoQ % -107.69% -274.15% 206.82% 77.86% -14.31% -1,281.54% -
  Horiz. % 1,350.77% 650.38% -373.46% 349.62% 1,579.23% 1,381.54% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 236.05 263.07 464.84 412.25 349.51 260.70 391.92 -28.66%
  QoQ % -10.27% -43.41% 12.76% 17.95% 34.07% -33.48% -
  Horiz. % 60.23% 67.12% 118.61% 105.19% 89.18% 66.52% 100.00%
EPS -20.72 -11.16 5.61 -4.91 -19.30 -18.68 -1.48 479.95%
  QoQ % -85.66% -298.93% 214.26% 74.56% -3.32% -1,162.16% -
  Horiz. % 1,400.00% 754.05% -379.05% 331.76% 1,304.05% 1,262.16% 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 0.5900 0.6600 0.6100 0.5400 0.4700 0.5200 0.5700 2.32%
  QoQ % -10.61% 8.20% 12.96% 14.89% -9.62% -8.77% -
  Horiz. % 103.51% 115.79% 107.02% 94.74% 82.46% 91.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 140.71 119.98 163.63 145.02 123.02 91.80 137.71 1.45%
  QoQ % 17.28% -26.68% 12.83% 17.88% 34.01% -33.34% -
  Horiz. % 102.18% 87.13% 118.82% 105.31% 89.33% 66.66% 100.00%
EPS -12.35 -5.09 2.09 -1.73 -6.79 -6.58 -0.52 724.66%
  QoQ % -142.63% -343.54% 220.81% 74.52% -3.19% -1,165.38% -
  Horiz. % 2,375.00% 978.85% -401.92% 332.69% 1,305.77% 1,265.38% 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 0.3517 0.3010 0.2147 0.1900 0.1654 0.1831 0.2003 45.49%
  QoQ % 16.84% 40.20% 13.00% 14.87% -9.67% -8.59% -
  Horiz. % 175.59% 150.27% 107.19% 94.86% 82.58% 91.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 0.3150 -
P/RPS 0.11 0.11 0.07 0.07 0.10 0.16 0.08 23.63%
  QoQ % 0.00% 57.14% 0.00% -30.00% -37.50% 100.00% -
  Horiz. % 137.50% 137.50% 87.50% 87.50% 125.00% 200.00% 100.00%
P/EPS -1.23 -2.60 5.23 -5.50 -1.87 -2.28 -21.28 -85.02%
  QoQ % 52.69% -149.71% 195.09% -194.12% 17.98% 89.29% -
  Horiz. % 5.78% 12.22% -24.58% 25.85% 8.79% 10.71% 100.00%
EY -81.25 -38.48 19.11 -18.17 -53.61 -43.95 -4.70 567.42%
  QoQ % -111.15% -301.36% 205.17% 66.11% -21.98% -835.11% -
  Horiz. % 1,728.72% 818.72% -406.60% 386.60% 1,140.64% 935.11% 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 0.43 0.44 0.51 0.50 0.77 0.82 0.55 -15.12%
  QoQ % -2.27% -13.73% 2.00% -35.06% -6.10% 49.09% -
  Horiz. % 78.18% 80.00% 92.73% 90.91% 140.00% 149.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 0.3200 -
P/RPS 0.14 0.10 0.05 0.07 0.10 0.15 0.08 45.17%
  QoQ % 40.00% 100.00% -28.57% -30.00% -33.33% 87.50% -
  Horiz. % 175.00% 125.00% 62.50% 87.50% 125.00% 187.50% 100.00%
P/EPS -1.54 -2.24 3.80 -5.91 -1.79 -2.06 -21.62 -82.79%
  QoQ % 31.25% -158.95% 164.30% -230.17% 13.11% 90.47% -
  Horiz. % 7.12% 10.36% -17.58% 27.34% 8.28% 9.53% 100.00%
EY -64.75 -44.64 26.33 -16.92 -55.94 -48.52 -4.63 479.53%
  QoQ % -45.05% -269.54% 255.61% 69.75% -15.29% -947.95% -
  Horiz. % 1,398.49% 964.15% -568.68% 365.44% 1,208.21% 1,047.95% 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 0.54 0.38 0.37 0.54 0.73 0.74 0.56 -2.39%
  QoQ % 42.11% 2.70% -31.48% -26.03% -1.35% 32.14% -
  Horiz. % 96.43% 67.86% 66.07% 96.43% 130.36% 132.14% 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.
 


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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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