Highlights

[BINTAI] QoQ Quarter Result on 2014-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -174.94%    YoY -     -20.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 158,885 136,859 111,664 66,458 80,213 82,235 116,953 22.69%
  QoQ % 16.09% 22.56% 68.02% -17.15% -2.46% -29.69% -
  Horiz. % 135.85% 117.02% 95.48% 56.82% 68.59% 70.31% 100.00%
PBT 13,021 4,447 -6,191 -5,672 2,954 2,093 4,247 111.19%
  QoQ % 192.80% 171.83% -9.15% -292.01% 41.14% -50.72% -
  Horiz. % 306.59% 104.71% -145.77% -133.55% 69.55% 49.28% 100.00%
Tax 53 2,391 0 0 -2,174 -229 -7,900 -
  QoQ % -97.78% 0.00% 0.00% 0.00% -849.35% 97.10% -
  Horiz. % -0.67% -30.27% -0.00% -0.00% 27.52% 2.90% 100.00%
NP 13,074 6,838 -6,191 -5,672 780 1,864 -3,653 -
  QoQ % 91.20% 210.45% -9.15% -827.18% -58.15% 151.03% -
  Horiz. % -357.90% -187.19% 169.48% 155.27% -21.35% -51.03% 100.00%
NP to SH 9,784 6,087 -5,074 -4,762 -1,732 1,037 3,149 113.07%
  QoQ % 60.74% 219.96% -6.55% -174.94% -267.02% -67.07% -
  Horiz. % 310.70% 193.30% -161.13% -151.22% -55.00% 32.93% 100.00%
Tax Rate -0.41 % -53.77 % - % - % 73.60 % 10.94 % 186.01 % -
  QoQ % 99.24% 0.00% 0.00% 0.00% 572.76% -94.12% -
  Horiz. % -0.22% -28.91% 0.00% 0.00% 39.57% 5.88% 100.00%
Total Cost 145,811 130,021 117,855 72,130 79,433 80,371 120,606 13.50%
  QoQ % 12.14% 10.32% 63.39% -9.19% -1.17% -33.36% -
  Horiz. % 120.90% 107.81% 97.72% 59.81% 65.86% 66.64% 100.00%
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.21%
  QoQ % 20.32% 14.98% -9.69% -8.69% -3.18% -5.07% -
  Horiz. % 104.85% 87.14% 75.79% 83.92% 91.91% 94.93% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.21%
  QoQ % 20.32% 14.98% -9.69% -8.69% -3.18% -5.07% -
  Horiz. % 104.85% 87.14% 75.79% 83.92% 91.91% 94.93% 100.00%
NOSH 101,916 101,959 101,887 101,970 101,882 101,666 101,909 0.00%
  QoQ % -0.04% 0.07% -0.08% 0.09% 0.21% -0.24% -
  Horiz. % 100.01% 100.05% 99.98% 100.06% 99.97% 99.76% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.23 % 5.00 % -5.54 % -8.53 % 0.97 % 2.27 % -3.12 % -
  QoQ % 64.60% 190.25% 35.05% -979.38% -57.27% 172.76% -
  Horiz. % -263.78% -160.26% 177.56% 273.40% -31.09% -72.76% 100.00%
ROE 14.77 % 11.06 % -10.60 % -8.98 % -2.98 % 1.73 % 4.98 % 106.56%
  QoQ % 33.54% 204.34% -18.04% -201.34% -272.25% -65.26% -
  Horiz. % 296.59% 222.09% -212.85% -180.32% -59.84% 34.74% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 155.90 134.23 109.60 65.17 78.73 80.89 114.76 22.68%
  QoQ % 16.14% 22.47% 68.18% -17.22% -2.67% -29.51% -
  Horiz. % 135.85% 116.97% 95.50% 56.79% 68.60% 70.49% 100.00%
EPS 9.60 5.97 -4.98 -4.67 -1.70 1.02 3.09 113.06%
  QoQ % 60.80% 219.88% -6.64% -174.71% -266.67% -66.99% -
  Horiz. % 310.68% 193.20% -161.17% -151.13% -55.02% 33.01% 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 0.6500 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 3.20%
  QoQ % 20.37% 14.89% -9.62% -8.77% -3.39% -4.84% -
  Horiz. % 104.84% 87.10% 75.81% 83.87% 91.94% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 54.87 47.26 38.56 22.95 27.70 28.40 40.39 22.68%
  QoQ % 16.10% 22.56% 68.02% -17.15% -2.46% -29.69% -
  Horiz. % 135.85% 117.01% 95.47% 56.82% 68.58% 70.31% 100.00%
EPS 3.38 2.10 -1.75 -1.64 -0.60 0.36 1.09 112.79%
  QoQ % 60.95% 220.00% -6.71% -173.33% -266.67% -66.97% -
  Horiz. % 310.09% 192.66% -160.55% -150.46% -55.05% 33.03% 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 0.2288 0.1901 0.1654 0.1831 0.2005 0.2071 0.2182 3.22%
  QoQ % 20.36% 14.93% -9.67% -8.68% -3.19% -5.09% -
  Horiz. % 104.86% 87.12% 75.80% 83.91% 91.89% 94.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 -
P/RPS 0.20 0.20 0.33 0.65 0.40 0.38 0.27 -18.15%
  QoQ % 0.00% -39.39% -49.23% 62.50% 5.26% 40.74% -
  Horiz. % 74.07% 74.07% 122.22% 240.74% 148.15% 140.74% 100.00%
P/EPS 3.23 4.52 -7.23 -9.10 -18.53 29.90 10.19 -53.54%
  QoQ % -28.54% 162.52% 20.55% 50.89% -161.97% 193.42% -
  Horiz. % 31.70% 44.36% -70.95% -89.30% -181.84% 293.42% 100.00%
EY 30.97 22.11 -13.83 -10.99 -5.40 3.34 9.81 115.35%
  QoQ % 40.07% 259.87% -25.84% -103.52% -261.68% -65.95% -
  Horiz. % 315.70% 225.38% -140.98% -112.03% -55.05% 34.05% 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 0.48 0.50 0.77 0.82 0.55 0.52 0.51 -3.96%
  QoQ % -4.00% -35.06% -6.10% 49.09% 5.77% 1.96% -
  Horiz. % 94.12% 98.04% 150.98% 160.78% 107.84% 101.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 -
P/RPS 0.14 0.22 0.31 0.59 0.41 0.43 0.27 -35.48%
  QoQ % -36.36% -29.03% -47.46% 43.90% -4.65% 59.26% -
  Horiz. % 51.85% 81.48% 114.81% 218.52% 151.85% 159.26% 100.00%
P/EPS 2.34 4.86 -6.93 -8.24 -18.82 33.82 10.19 -62.53%
  QoQ % -51.85% 170.13% 15.90% 56.22% -155.65% 231.89% -
  Horiz. % 22.96% 47.69% -68.01% -80.86% -184.69% 331.89% 100.00%
EY 42.67 20.59 -14.43 -12.13 -5.31 2.96 9.81 166.70%
  QoQ % 107.24% 242.69% -18.96% -128.44% -279.39% -69.83% -
  Horiz. % 434.96% 209.89% -147.09% -123.65% -54.13% 30.17% 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 0.35 0.54 0.73 0.74 0.56 0.58 0.51 -22.21%
  QoQ % -35.19% -26.03% -1.35% 32.14% -3.45% 13.73% -
  Horiz. % 68.63% 105.88% 143.14% 145.10% 109.80% 113.73% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers