Highlights

[BINTAI] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     220.81%    YoY -     501.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 433,538 407,482 347,460 473,866 419,974 356,244 265,832 38.43%
  QoQ % 6.39% 17.27% -26.68% 12.83% 17.89% 34.01% -
  Horiz. % 163.09% 153.29% 130.71% 178.26% 157.99% 134.01% 100.00%
PBT -30,798 -33,198 -13,712 5,609 -9,888 -23,726 -22,688 22.53%
  QoQ % 7.23% -142.11% -344.46% 156.73% 58.32% -4.58% -
  Horiz. % 135.75% 146.32% 60.44% -24.72% 43.58% 104.58% 100.00%
Tax -1,033 -1,652 -20 2,444 3,188 0 0 -
  QoQ % 37.45% -8,160.00% -100.82% -23.34% 0.00% 0.00% -
  Horiz. % -32.41% -51.82% -0.63% 76.66% 100.00% - -
NP -31,832 -34,850 -13,732 8,053 -6,700 -23,726 -22,688 25.25%
  QoQ % 8.66% -153.79% -270.52% 220.19% 71.76% -4.58% -
  Horiz. % 140.30% 153.61% 60.53% -35.49% 29.53% 104.58% 100.00%
NP to SH -34,686 -35,768 -14,740 6,039 -4,998 -19,672 -19,048 48.96%
  QoQ % 3.02% -142.66% -344.08% 220.81% 74.59% -3.28% -
  Horiz. % 182.10% 187.78% 77.38% -31.70% 26.24% 103.28% 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% 100.00% - - -
Total Cost 465,370 442,332 361,192 465,813 426,674 379,970 288,520 37.42%
  QoQ % 5.21% 22.46% -22.46% 9.17% 12.29% 31.70% -
  Horiz. % 161.30% 153.31% 125.19% 161.45% 147.88% 131.70% 100.00%
Net Worth 98,555 101,849 87,172 62,184 55,012 47,905 53,024 51.00%
  QoQ % -3.23% 16.84% 40.18% 13.04% 14.83% -9.65% -
  Horiz. % 185.87% 192.08% 164.40% 117.28% 103.75% 90.35% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,555 101,849 87,172 62,184 55,012 47,905 53,024 51.00%
  QoQ % -3.23% 16.84% 40.18% 13.04% 14.83% -9.65% -
  Horiz. % 185.87% 192.08% 164.40% 117.28% 103.75% 90.35% 100.00%
NOSH 185,954 172,625 132,078 101,942 101,874 101,927 101,970 49.10%
  QoQ % 7.72% 30.70% 29.56% 0.07% -0.05% -0.04% -
  Horiz. % 182.36% 169.29% 129.53% 99.97% 99.91% 99.96% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.34 % -8.55 % -3.95 % 1.70 % -1.60 % -6.66 % -8.53 % -9.51%
  QoQ % 14.15% -116.46% -332.35% 206.25% 75.98% 21.92% -
  Horiz. % 86.05% 100.23% 46.31% -19.93% 18.76% 78.08% 100.00%
ROE -35.19 % -35.12 % -16.91 % 9.71 % -9.09 % -41.06 % -35.92 % -1.36%
  QoQ % -0.20% -107.69% -274.15% 206.82% 77.86% -14.31% -
  Horiz. % 97.97% 97.77% 47.08% -27.03% 25.31% 114.31% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 233.14 236.05 263.07 464.84 412.25 349.51 260.70 -7.16%
  QoQ % -1.23% -10.27% -43.41% 12.76% 17.95% 34.07% -
  Horiz. % 89.43% 90.54% 100.91% 178.30% 158.13% 134.07% 100.00%
EPS -18.65 -20.72 -11.16 5.61 -4.91 -19.30 -18.68 -0.11%
  QoQ % 9.99% -85.66% -298.93% 214.26% 74.56% -3.32% -
  Horiz. % 99.84% 110.92% 59.74% -30.03% 26.28% 103.32% 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 0.5300 0.5900 0.6600 0.6100 0.5400 0.4700 0.5200 1.27%
  QoQ % -10.17% -10.61% 8.20% 12.96% 14.89% -9.62% -
  Horiz. % 101.92% 113.46% 126.92% 117.31% 103.85% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 149.71 140.71 119.98 163.63 145.02 123.02 91.80 38.43%
  QoQ % 6.40% 17.28% -26.68% 12.83% 17.88% 34.01% -
  Horiz. % 163.08% 153.28% 130.70% 178.25% 157.97% 134.01% 100.00%
EPS -11.98 -12.35 -5.09 2.09 -1.73 -6.79 -6.58 48.94%
  QoQ % 3.00% -142.63% -343.54% 220.81% 74.52% -3.19% -
  Horiz. % 182.07% 187.69% 77.36% -31.76% 26.29% 103.19% 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 0.3403 0.3517 0.3010 0.2147 0.1900 0.1654 0.1831 50.99%
  QoQ % -3.24% 16.84% 40.20% 13.00% 14.87% -9.67% -
  Horiz. % 185.85% 192.08% 164.39% 117.26% 103.77% 90.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 -
P/RPS 0.14 0.11 0.11 0.07 0.07 0.10 0.16 -8.50%
  QoQ % 27.27% 0.00% 57.14% 0.00% -30.00% -37.50% -
  Horiz. % 87.50% 68.75% 68.75% 43.75% 43.75% 62.50% 100.00%
P/EPS -1.72 -1.23 -2.60 5.23 -5.50 -1.87 -2.28 -17.09%
  QoQ % -39.84% 52.69% -149.71% 195.09% -194.12% 17.98% -
  Horiz. % 75.44% 53.95% 114.04% -229.39% 241.23% 82.02% 100.00%
EY -58.29 -81.25 -38.48 19.11 -18.17 -53.61 -43.95 20.65%
  QoQ % 28.26% -111.15% -301.36% 205.17% 66.11% -21.98% -
  Horiz. % 132.63% 184.87% 87.55% -43.48% 41.34% 121.98% 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 0.60 0.43 0.44 0.51 0.50 0.77 0.82 -18.75%
  QoQ % 39.53% -2.27% -13.73% 2.00% -35.06% -6.10% -
  Horiz. % 73.17% 52.44% 53.66% 62.20% 60.98% 93.90% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 -
Price 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 -
P/RPS 0.14 0.14 0.10 0.05 0.07 0.10 0.15 -4.48%
  QoQ % 0.00% 40.00% 100.00% -28.57% -30.00% -33.33% -
  Horiz. % 93.33% 93.33% 66.67% 33.33% 46.67% 66.67% 100.00%
P/EPS -1.69 -1.54 -2.24 3.80 -5.91 -1.79 -2.06 -12.33%
  QoQ % -9.74% 31.25% -158.95% 164.30% -230.17% 13.11% -
  Horiz. % 82.04% 74.76% 108.74% -184.47% 286.89% 86.89% 100.00%
EY -59.22 -64.75 -44.64 26.33 -16.92 -55.94 -48.52 14.17%
  QoQ % 8.54% -45.05% -269.54% 255.61% 69.75% -15.29% -
  Horiz. % 122.05% 133.45% 92.00% -54.27% 34.87% 115.29% 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 0.59 0.54 0.38 0.37 0.54 0.73 0.74 -13.98%
  QoQ % 9.26% 42.11% 2.70% -31.48% -26.03% -1.35% -
  Horiz. % 79.73% 72.97% 51.35% 50.00% 72.97% 98.65% 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.
 


 

405  370  470  1027 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 NETX 0.02-0.005 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers