Highlights

[BINTAI] QoQ Annualized Quarter Result on 2015-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     3.02%    YoY -     -593.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 651,952 626,208 477,604 433,538 407,482 347,460 473,866 23.63%
  QoQ % 4.11% 31.11% 10.16% 6.39% 17.27% -26.68% -
  Horiz. % 137.58% 132.15% 100.79% 91.49% 85.99% 73.32% 100.00%
PBT 840 1,340 -24,487 -30,798 -33,198 -13,712 5,609 -71.70%
  QoQ % -37.31% 105.47% 20.49% 7.23% -142.11% -344.46% -
  Horiz. % 14.98% 23.89% -436.57% -549.09% -591.87% -244.46% 100.00%
Tax -200 -200 -6,923 -1,033 -1,652 -20 2,444 -
  QoQ % 0.00% 97.11% -569.97% 37.45% -8,160.00% -100.82% -
  Horiz. % -8.18% -8.18% -283.27% -42.28% -67.59% -0.82% 100.00%
NP 640 1,140 -31,410 -31,832 -34,850 -13,732 8,053 -81.43%
  QoQ % -43.86% 103.63% 1.33% 8.66% -153.79% -270.52% -
  Horiz. % 7.95% 14.16% -390.04% -395.28% -432.76% -170.52% 100.00%
NP to SH 310 380 -36,083 -34,686 -35,768 -14,740 6,039 -86.11%
  QoQ % -18.42% 101.05% -4.03% 3.02% -142.66% -344.08% -
  Horiz. % 5.13% 6.29% -597.50% -574.38% -592.28% -244.08% 100.00%
Tax Rate 23.81 % 14.93 % - % - % - % - % -43.57 % -
  QoQ % 59.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -54.65% -34.27% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 651,312 625,068 509,014 465,370 442,332 361,192 465,813 24.96%
  QoQ % 4.20% 22.80% 9.38% 5.21% 22.46% -22.46% -
  Horiz. % 139.82% 134.19% 109.27% 99.91% 94.96% 77.54% 100.00%
Net Worth 59,526 53,199 46,324 98,555 101,849 87,172 62,184 -2.86%
  QoQ % 11.89% 14.84% -53.00% -3.23% 16.84% 40.18% -
  Horiz. % 95.72% 85.55% 74.50% 158.49% 163.78% 140.18% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 59,526 53,199 46,324 98,555 101,849 87,172 62,184 -2.86%
  QoQ % 11.89% 14.84% -53.00% -3.23% 16.84% 40.18% -
  Horiz. % 95.72% 85.55% 74.50% 158.49% 163.78% 140.18% 100.00%
NOSH 212,594 189,999 178,172 185,954 172,625 132,078 101,942 63.01%
  QoQ % 11.89% 6.64% -4.18% 7.72% 30.70% 29.56% -
  Horiz. % 208.54% 186.38% 174.78% 182.41% 169.34% 129.56% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.10 % 0.18 % -6.58 % -7.34 % -8.55 % -3.95 % 1.70 % -84.80%
  QoQ % -44.44% 102.74% 10.35% 14.15% -116.46% -332.35% -
  Horiz. % 5.88% 10.59% -387.06% -431.76% -502.94% -232.35% 100.00%
ROE 0.52 % 0.71 % -77.89 % -35.19 % -35.12 % -16.91 % 9.71 % -85.72%
  QoQ % -26.76% 100.91% -121.34% -0.20% -107.69% -274.15% -
  Horiz. % 5.36% 7.31% -802.16% -362.41% -361.69% -174.15% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 306.67 329.58 268.06 233.14 236.05 263.07 464.84 -24.16%
  QoQ % -6.95% 22.95% 14.98% -1.23% -10.27% -43.41% -
  Horiz. % 65.97% 70.90% 57.67% 50.15% 50.78% 56.59% 100.00%
EPS 0.14 0.20 -20.25 -18.65 -20.72 -11.16 5.61 -91.40%
  QoQ % -30.00% 100.99% -8.58% 9.99% -85.66% -298.93% -
  Horiz. % 2.50% 3.57% -360.96% -332.44% -369.34% -198.93% 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 0.2800 0.2800 0.2600 0.5300 0.5900 0.6600 0.6100 -40.41%
  QoQ % 0.00% 7.69% -50.94% -10.17% -10.61% 8.20% -
  Horiz. % 45.90% 45.90% 42.62% 86.89% 96.72% 108.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 225.13 216.24 164.92 149.71 140.71 119.98 163.63 23.63%
  QoQ % 4.11% 31.12% 10.16% 6.40% 17.28% -26.68% -
  Horiz. % 137.58% 132.15% 100.79% 91.49% 85.99% 73.32% 100.00%
EPS 0.11 0.13 -12.46 -11.98 -12.35 -5.09 2.09 -85.88%
  QoQ % -15.38% 101.04% -4.01% 3.00% -142.63% -343.54% -
  Horiz. % 5.26% 6.22% -596.17% -573.21% -590.91% -243.54% 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 0.2056 0.1837 0.1600 0.3403 0.3517 0.3010 0.2147 -2.84%
  QoQ % 11.92% 14.81% -52.98% -3.24% 16.84% 40.20% -
  Horiz. % 95.76% 85.56% 74.52% 158.50% 163.81% 140.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1950 0.2000 0.2700 0.3200 0.2550 0.2900 0.3100 -
P/RPS 0.06 0.06 0.10 0.14 0.11 0.11 0.07 -9.74%
  QoQ % 0.00% -40.00% -28.57% 27.27% 0.00% 57.14% -
  Horiz. % 85.71% 85.71% 142.86% 200.00% 157.14% 157.14% 100.00%
P/EPS 133.73 100.00 -1.33 -1.72 -1.23 -2.60 5.23 762.82%
  QoQ % 33.73% 7,618.80% 22.67% -39.84% 52.69% -149.71% -
  Horiz. % 2,556.98% 1,912.05% -25.43% -32.89% -23.52% -49.71% 100.00%
EY 0.75 1.00 -75.01 -58.29 -81.25 -38.48 19.11 -88.38%
  QoQ % -25.00% 101.33% -28.68% 28.26% -111.15% -301.36% -
  Horiz. % 3.92% 5.23% -392.52% -305.02% -425.17% -201.36% 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 0.70 0.71 1.04 0.60 0.43 0.44 0.51 23.43%
  QoQ % -1.41% -31.73% 73.33% 39.53% -2.27% -13.73% -
  Horiz. % 137.25% 139.22% 203.92% 117.65% 84.31% 86.27% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 -
Price 0.1800 0.2000 0.2350 0.3150 0.3200 0.2500 0.2250 -
P/RPS 0.06 0.06 0.09 0.14 0.14 0.10 0.05 12.89%
  QoQ % 0.00% -33.33% -35.71% 0.00% 40.00% 100.00% -
  Horiz. % 120.00% 120.00% 180.00% 280.00% 280.00% 200.00% 100.00%
P/EPS 123.44 100.00 -1.16 -1.69 -1.54 -2.24 3.80 911.64%
  QoQ % 23.44% 8,720.69% 31.36% -9.74% 31.25% -158.95% -
  Horiz. % 3,248.42% 2,631.58% -30.53% -44.47% -40.53% -58.95% 100.00%
EY 0.81 1.00 -86.18 -59.22 -64.75 -44.64 26.33 -90.12%
  QoQ % -19.00% 101.16% -45.53% 8.54% -45.05% -269.54% -
  Horiz. % 3.08% 3.80% -327.31% -224.91% -245.92% -169.54% 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 0.64 0.71 0.90 0.59 0.54 0.38 0.37 43.95%
  QoQ % -9.86% -21.11% 52.54% 9.26% 42.11% 2.70% -
  Horiz. % 172.97% 191.89% 243.24% 159.46% 145.95% 102.70% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers