Highlights

[BINTAI] QoQ Quarter Result on 2013-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     179.52%    YoY -     1,498.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 66,458 80,213 82,235 116,953 104,507 149,918 84,601 -14.90%
  QoQ % -17.15% -2.46% -29.69% 11.91% -30.29% 77.21% -
  Horiz. % 78.55% 94.81% 97.20% 138.24% 123.53% 177.21% 100.00%
PBT -5,672 2,954 2,093 4,247 -3,253 4,295 1,005 -
  QoQ % -292.01% 41.14% -50.72% 230.56% -175.74% 327.36% -
  Horiz. % -564.38% 293.93% 208.26% 422.59% -323.68% 427.36% 100.00%
Tax 0 -2,174 -229 -7,900 -274 -1,019 -1,972 -
  QoQ % 0.00% -849.35% 97.10% -2,783.21% 73.11% 48.33% -
  Horiz. % -0.00% 110.24% 11.61% 400.61% 13.89% 51.67% 100.00%
NP -5,672 780 1,864 -3,653 -3,527 3,276 -967 226.30%
  QoQ % -827.18% -58.15% 151.03% -3.57% -207.66% 438.78% -
  Horiz. % 586.56% -80.66% -192.76% 377.77% 364.74% -338.78% 100.00%
NP to SH -4,762 -1,732 1,037 3,149 -3,960 1,285 -2,171 69.06%
  QoQ % -174.94% -267.02% -67.07% 179.52% -408.17% 159.19% -
  Horiz. % 219.35% 79.78% -47.77% -145.05% 182.40% -59.19% 100.00%
Tax Rate - % 73.60 % 10.94 % 186.01 % - % 23.73 % 196.22 % -
  QoQ % 0.00% 572.76% -94.12% 0.00% 0.00% -87.91% -
  Horiz. % 0.00% 37.51% 5.58% 94.80% 0.00% 12.09% 100.00%
Total Cost 72,130 79,433 80,371 120,606 108,034 146,642 85,568 -10.79%
  QoQ % -9.19% -1.17% -33.36% 11.64% -26.33% 71.37% -
  Horiz. % 84.30% 92.83% 93.93% 140.95% 126.26% 171.37% 100.00%
Net Worth 53,024 58,072 59,983 63,183 58,025 62,210 60,135 -8.07%
  QoQ % -8.69% -3.18% -5.07% 8.89% -6.73% 3.45% -
  Horiz. % 88.17% 96.57% 99.75% 105.07% 96.49% 103.45% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,024 58,072 59,983 63,183 58,025 62,210 60,135 -8.07%
  QoQ % -8.69% -3.18% -5.07% 8.89% -6.73% 3.45% -
  Horiz. % 88.17% 96.57% 99.75% 105.07% 96.49% 103.45% 100.00%
NOSH 101,970 101,882 101,666 101,909 101,799 101,984 101,924 0.03%
  QoQ % 0.09% 0.21% -0.24% 0.11% -0.18% 0.06% -
  Horiz. % 100.04% 99.96% 99.75% 99.98% 99.88% 100.06% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.53 % 0.97 % 2.27 % -3.12 % -3.37 % 2.19 % -1.14 % 283.97%
  QoQ % -979.38% -57.27% 172.76% 7.42% -253.88% 292.11% -
  Horiz. % 748.25% -85.09% -199.12% 273.68% 295.61% -192.11% 100.00%
ROE -8.98 % -2.98 % 1.73 % 4.98 % -6.82 % 2.07 % -3.61 % 83.90%
  QoQ % -201.34% -272.25% -65.26% 173.02% -429.47% 157.34% -
  Horiz. % 248.75% 82.55% -47.92% -137.95% 188.92% -57.34% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.17 78.73 80.89 114.76 102.66 147.00 83.00 -14.93%
  QoQ % -17.22% -2.67% -29.51% 11.79% -30.16% 77.11% -
  Horiz. % 78.52% 94.86% 97.46% 138.27% 123.69% 177.11% 100.00%
EPS -4.67 -1.70 1.02 3.09 -3.89 1.26 -2.13 69.01%
  QoQ % -174.71% -266.67% -66.99% 179.43% -408.73% 159.15% -
  Horiz. % 219.25% 79.81% -47.89% -145.07% 182.63% -59.15% 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 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 0.5900 -8.10%
  QoQ % -8.77% -3.39% -4.84% 8.77% -6.56% 3.39% -
  Horiz. % 88.14% 96.61% 100.00% 105.08% 96.61% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.95 27.70 28.40 40.39 36.09 51.77 29.21 -14.89%
  QoQ % -17.15% -2.46% -29.69% 11.91% -30.29% 77.23% -
  Horiz. % 78.57% 94.83% 97.23% 138.27% 123.55% 177.23% 100.00%
EPS -1.64 -0.60 0.36 1.09 -1.37 0.44 -0.75 68.71%
  QoQ % -173.33% -266.67% -66.97% 179.56% -411.36% 158.67% -
  Horiz. % 218.67% 80.00% -48.00% -145.33% 182.67% -58.67% 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 0.1831 0.2005 0.2071 0.2182 0.2004 0.2148 0.2077 -8.08%
  QoQ % -8.68% -3.19% -5.09% 8.88% -6.70% 3.42% -
  Horiz. % 88.16% 96.53% 99.71% 105.06% 96.49% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 0.3100 -
P/RPS 0.65 0.40 0.38 0.27 0.34 0.20 0.37 45.74%
  QoQ % 62.50% 5.26% 40.74% -20.59% 70.00% -45.95% -
  Horiz. % 175.68% 108.11% 102.70% 72.97% 91.89% 54.05% 100.00%
P/EPS -9.10 -18.53 29.90 10.19 -8.87 23.41 -14.55 -26.93%
  QoQ % 50.89% -161.97% 193.42% 214.88% -137.89% 260.89% -
  Horiz. % 62.54% 127.35% -205.50% -70.03% 60.96% -160.89% 100.00%
EY -10.99 -5.40 3.34 9.81 -11.28 4.27 -6.87 36.90%
  QoQ % -103.52% -261.68% -65.95% 186.97% -364.17% 162.15% -
  Horiz. % 159.97% 78.60% -48.62% -142.79% 164.19% -62.15% 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 0.82 0.55 0.52 0.51 0.61 0.48 0.53 33.88%
  QoQ % 49.09% 5.77% 1.96% -16.39% 27.08% -9.43% -
  Horiz. % 154.72% 103.77% 98.11% 96.23% 115.09% 90.57% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 0.3200 -
P/RPS 0.59 0.41 0.43 0.27 0.29 0.25 0.39 31.88%
  QoQ % 43.90% -4.65% 59.26% -6.90% 16.00% -35.90% -
  Horiz. % 151.28% 105.13% 110.26% 69.23% 74.36% 64.10% 100.00%
P/EPS -8.24 -18.82 33.82 10.19 -7.71 29.37 -15.02 -33.06%
  QoQ % 56.22% -155.65% 231.89% 232.17% -126.25% 295.54% -
  Horiz. % 54.86% 125.30% -225.17% -67.84% 51.33% -195.54% 100.00%
EY -12.13 -5.31 2.96 9.81 -12.97 3.41 -6.66 49.30%
  QoQ % -128.44% -279.39% -69.83% 175.64% -480.35% 151.20% -
  Horiz. % 182.13% 79.73% -44.44% -147.30% 194.74% -51.20% 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 0.74 0.56 0.58 0.51 0.53 0.61 0.54 23.45%
  QoQ % 32.14% -3.45% 13.73% -3.77% -13.11% 12.96% -
  Horiz. % 137.04% 103.70% 107.41% 94.44% 98.15% 112.96% 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