Highlights

[BINTAI] QoQ Quarter Result on 2014-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -6.55%    YoY -     -261.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 86,865 158,885 136,859 111,664 66,458 80,213 82,235 3.73%
  QoQ % -45.33% 16.09% 22.56% 68.02% -17.15% -2.46% -
  Horiz. % 105.63% 193.21% 166.42% 135.79% 80.81% 97.54% 100.00%
PBT -3,428 13,021 4,447 -6,191 -5,672 2,954 2,093 -
  QoQ % -126.33% 192.80% 171.83% -9.15% -292.01% 41.14% -
  Horiz. % -163.78% 622.12% 212.47% -295.80% -271.00% 141.14% 100.00%
Tax -5 53 2,391 0 0 -2,174 -229 -92.24%
  QoQ % -109.43% -97.78% 0.00% 0.00% 0.00% -849.35% -
  Horiz. % 2.18% -23.14% -1,044.10% -0.00% -0.00% 949.35% 100.00%
NP -3,433 13,074 6,838 -6,191 -5,672 780 1,864 -
  QoQ % -126.26% 91.20% 210.45% -9.15% -827.18% -58.15% -
  Horiz. % -184.17% 701.39% 366.85% -332.14% -304.29% 41.85% 100.00%
NP to SH -3,685 9,784 6,087 -5,074 -4,762 -1,732 1,037 -
  QoQ % -137.66% 60.74% 219.96% -6.55% -174.94% -267.02% -
  Horiz. % -355.35% 943.49% 586.98% -489.30% -459.21% -167.02% 100.00%
Tax Rate - % -0.41 % -53.77 % - % - % 73.60 % 10.94 % -
  QoQ % 0.00% 99.24% 0.00% 0.00% 0.00% 572.76% -
  Horiz. % 0.00% -3.75% -491.50% 0.00% 0.00% 672.76% 100.00%
Total Cost 90,298 145,811 130,021 117,855 72,130 79,433 80,371 8.10%
  QoQ % -38.07% 12.14% 10.32% 63.39% -9.19% -1.17% -
  Horiz. % 112.35% 181.42% 161.78% 146.64% 89.75% 98.83% 100.00%
Net Worth 87,172 66,245 55,058 47,887 53,024 58,072 59,983 28.39%
  QoQ % 31.59% 20.32% 14.98% -9.69% -8.69% -3.18% -
  Horiz. % 145.33% 110.44% 91.79% 79.83% 88.40% 96.82% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 87,172 66,245 55,058 47,887 53,024 58,072 59,983 28.39%
  QoQ % 31.59% 20.32% 14.98% -9.69% -8.69% -3.18% -
  Horiz. % 145.33% 110.44% 91.79% 79.83% 88.40% 96.82% 100.00%
NOSH 132,078 101,916 101,959 101,887 101,970 101,882 101,666 19.12%
  QoQ % 29.59% -0.04% 0.07% -0.08% 0.09% 0.21% -
  Horiz. % 129.91% 100.25% 100.29% 100.22% 100.30% 100.21% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.95 % 8.23 % 5.00 % -5.54 % -8.53 % 0.97 % 2.27 % -
  QoQ % -148.00% 64.60% 190.25% 35.05% -979.38% -57.27% -
  Horiz. % -174.01% 362.56% 220.26% -244.05% -375.77% 42.73% 100.00%
ROE -4.23 % 14.77 % 11.06 % -10.60 % -8.98 % -2.98 % 1.73 % -
  QoQ % -128.64% 33.54% 204.34% -18.04% -201.34% -272.25% -
  Horiz. % -244.51% 853.76% 639.31% -612.72% -519.08% -172.25% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.77 155.90 134.23 109.60 65.17 78.73 80.89 -12.92%
  QoQ % -57.81% 16.14% 22.47% 68.18% -17.22% -2.67% -
  Horiz. % 81.31% 192.73% 165.94% 135.49% 80.57% 97.33% 100.00%
EPS -2.79 9.60 5.97 -4.98 -4.67 -1.70 1.02 -
  QoQ % -129.06% 60.80% 219.88% -6.64% -174.71% -266.67% -
  Horiz. % -273.53% 941.18% 585.29% -488.24% -457.84% -166.67% 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 0.6600 0.6500 0.5400 0.4700 0.5200 0.5700 0.5900 7.78%
  QoQ % 1.54% 20.37% 14.89% -9.62% -8.77% -3.39% -
  Horiz. % 111.86% 110.17% 91.53% 79.66% 88.14% 96.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 30.00 54.87 47.26 38.56 22.95 27.70 28.40 3.73%
  QoQ % -45.33% 16.10% 22.56% 68.02% -17.15% -2.46% -
  Horiz. % 105.63% 193.20% 166.41% 135.77% 80.81% 97.54% 100.00%
EPS -1.27 3.38 2.10 -1.75 -1.64 -0.60 0.36 -
  QoQ % -137.57% 60.95% 220.00% -6.71% -173.33% -266.67% -
  Horiz. % -352.78% 938.89% 583.33% -486.11% -455.56% -166.67% 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 0.3010 0.2288 0.1901 0.1654 0.1831 0.2005 0.2071 28.40%
  QoQ % 31.56% 20.36% 14.93% -9.67% -8.68% -3.19% -
  Horiz. % 145.34% 110.48% 91.79% 79.86% 88.41% 96.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2900 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 -
P/RPS 0.44 0.20 0.20 0.33 0.65 0.40 0.38 10.30%
  QoQ % 120.00% 0.00% -39.39% -49.23% 62.50% 5.26% -
  Horiz. % 115.79% 52.63% 52.63% 86.84% 171.05% 105.26% 100.00%
P/EPS -10.39 3.23 4.52 -7.23 -9.10 -18.53 29.90 -
  QoQ % -421.67% -28.54% 162.52% 20.55% 50.89% -161.97% -
  Horiz. % -34.75% 10.80% 15.12% -24.18% -30.43% -61.97% 100.00%
EY -9.62 30.97 22.11 -13.83 -10.99 -5.40 3.34 -
  QoQ % -131.06% 40.07% 259.87% -25.84% -103.52% -261.68% -
  Horiz. % -288.02% 927.25% 661.98% -414.07% -329.04% -161.68% 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 0.44 0.48 0.50 0.77 0.82 0.55 0.52 -10.57%
  QoQ % -8.33% -4.00% -35.06% -6.10% 49.09% 5.77% -
  Horiz. % 84.62% 92.31% 96.15% 148.08% 157.69% 105.77% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 -
Price 0.2500 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 -
P/RPS 0.38 0.14 0.22 0.31 0.59 0.41 0.43 -7.93%
  QoQ % 171.43% -36.36% -29.03% -47.46% 43.90% -4.65% -
  Horiz. % 88.37% 32.56% 51.16% 72.09% 137.21% 95.35% 100.00%
P/EPS -8.96 2.34 4.86 -6.93 -8.24 -18.82 33.82 -
  QoQ % -482.91% -51.85% 170.13% 15.90% 56.22% -155.65% -
  Horiz. % -26.49% 6.92% 14.37% -20.49% -24.36% -55.65% 100.00%
EY -11.16 42.67 20.59 -14.43 -12.13 -5.31 2.96 -
  QoQ % -126.15% 107.24% 242.69% -18.96% -128.44% -279.39% -
  Horiz. % -377.03% 1,441.55% 695.61% -487.50% -409.80% -179.39% 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 0.38 0.35 0.54 0.73 0.74 0.56 0.58 -24.62%
  QoQ % 8.57% -35.19% -26.03% -1.35% 32.14% -3.45% -
  Horiz. % 65.52% 60.34% 93.10% 125.86% 127.59% 96.55% 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.
 


 

226  181  553  1336 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 HSI-H8F 0.39-0.03 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers