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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers