Highlights

[BINTAI] QoQ Quarter Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     219.96%    YoY -     486.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 116,876 86,865 158,885 136,859 111,664 66,458 80,213 28.50%
  QoQ % 34.55% -45.33% 16.09% 22.56% 68.02% -17.15% -
  Horiz. % 145.71% 108.29% 198.08% 170.62% 139.21% 82.85% 100.00%
PBT -13,171 -3,428 13,021 4,447 -6,191 -5,672 2,954 -
  QoQ % -284.22% -126.33% 192.80% 171.83% -9.15% -292.01% -
  Horiz. % -445.87% -116.05% 440.79% 150.54% -209.58% -192.01% 100.00%
Tax -821 -5 53 2,391 0 0 -2,174 -47.72%
  QoQ % -16,320.00% -109.43% -97.78% 0.00% 0.00% 0.00% -
  Horiz. % 37.76% 0.23% -2.44% -109.98% -0.00% -0.00% 100.00%
NP -13,992 -3,433 13,074 6,838 -6,191 -5,672 780 -
  QoQ % -307.57% -126.26% 91.20% 210.45% -9.15% -827.18% -
  Horiz. % -1,793.85% -440.13% 1,676.15% 876.67% -793.72% -727.18% 100.00%
NP to SH -14,199 -3,685 9,784 6,087 -5,074 -4,762 -1,732 306.05%
  QoQ % -285.32% -137.66% 60.74% 219.96% -6.55% -174.94% -
  Horiz. % 819.80% 212.76% -564.90% -351.44% 292.96% 274.94% 100.00%
Tax Rate - % - % -0.41 % -53.77 % - % - % 73.60 % -
  QoQ % 0.00% 0.00% 99.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -0.56% -73.06% 0.00% 0.00% 100.00%
Total Cost 130,868 90,298 145,811 130,021 117,855 72,130 79,433 39.45%
  QoQ % 44.93% -38.07% 12.14% 10.32% 63.39% -9.19% -
  Horiz. % 164.75% 113.68% 183.56% 163.69% 148.37% 90.81% 100.00%
Net Worth 101,914 87,172 66,245 55,058 47,887 53,024 58,072 45.44%
  QoQ % 16.91% 31.59% 20.32% 14.98% -9.69% -8.69% -
  Horiz. % 175.49% 150.11% 114.07% 94.81% 82.46% 91.31% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 101,914 87,172 66,245 55,058 47,887 53,024 58,072 45.44%
  QoQ % 16.91% 31.59% 20.32% 14.98% -9.69% -8.69% -
  Horiz. % 175.49% 150.11% 114.07% 94.81% 82.46% 91.31% 100.00%
NOSH 172,737 132,078 101,916 101,959 101,887 101,970 101,882 42.14%
  QoQ % 30.78% 29.59% -0.04% 0.07% -0.08% 0.09% -
  Horiz. % 169.55% 129.64% 100.03% 100.08% 100.01% 100.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -11.97 % -3.95 % 8.23 % 5.00 % -5.54 % -8.53 % 0.97 % -
  QoQ % -203.04% -148.00% 64.60% 190.25% 35.05% -979.38% -
  Horiz. % -1,234.02% -407.22% 848.45% 515.46% -571.13% -879.38% 100.00%
ROE -13.93 % -4.23 % 14.77 % 11.06 % -10.60 % -8.98 % -2.98 % 179.31%
  QoQ % -229.31% -128.64% 33.54% 204.34% -18.04% -201.34% -
  Horiz. % 467.45% 141.95% -495.64% -371.14% 355.70% 301.34% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.66 65.77 155.90 134.23 109.60 65.17 78.73 -9.60%
  QoQ % 2.87% -57.81% 16.14% 22.47% 68.18% -17.22% -
  Horiz. % 85.94% 83.54% 198.02% 170.49% 139.21% 82.78% 100.00%
EPS -8.22 -2.79 9.60 5.97 -4.98 -4.67 -1.70 185.67%
  QoQ % -194.62% -129.06% 60.80% 219.88% -6.64% -174.71% -
  Horiz. % 483.53% 164.12% -564.71% -351.18% 292.94% 274.71% 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 0.5900 0.6600 0.6500 0.5400 0.4700 0.5200 0.5700 2.32%
  QoQ % -10.61% 1.54% 20.37% 14.89% -9.62% -8.77% -
  Horiz. % 103.51% 115.79% 114.04% 94.74% 82.46% 91.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.36 30.00 54.87 47.26 38.56 22.95 27.70 28.49%
  QoQ % 34.53% -45.33% 16.10% 22.56% 68.02% -17.15% -
  Horiz. % 145.70% 108.30% 198.09% 170.61% 139.21% 82.85% 100.00%
EPS -4.90 -1.27 3.38 2.10 -1.75 -1.64 -0.60 305.02%
  QoQ % -285.83% -137.57% 60.95% 220.00% -6.71% -173.33% -
  Horiz. % 816.67% 211.67% -563.33% -350.00% 291.67% 273.33% 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 0.3519 0.3010 0.2288 0.1901 0.1654 0.1831 0.2005 45.45%
  QoQ % 16.91% 31.56% 20.36% 14.93% -9.67% -8.68% -
  Horiz. % 175.51% 150.12% 114.11% 94.81% 82.49% 91.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 0.3150 -
P/RPS 0.38 0.44 0.20 0.20 0.33 0.65 0.40 -3.36%
  QoQ % -13.64% 120.00% 0.00% -39.39% -49.23% 62.50% -
  Horiz. % 95.00% 110.00% 50.00% 50.00% 82.50% 162.50% 100.00%
P/EPS -3.10 -10.39 3.23 4.52 -7.23 -9.10 -18.53 -69.61%
  QoQ % 70.16% -421.67% -28.54% 162.52% 20.55% 50.89% -
  Horiz. % 16.73% 56.07% -17.43% -24.39% 39.02% 49.11% 100.00%
EY -32.24 -9.62 30.97 22.11 -13.83 -10.99 -5.40 228.75%
  QoQ % -235.14% -131.06% 40.07% 259.87% -25.84% -103.52% -
  Horiz. % 597.04% 178.15% -573.52% -409.44% 256.11% 203.52% 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 0.43 0.44 0.48 0.50 0.77 0.82 0.55 -15.12%
  QoQ % -2.27% -8.33% -4.00% -35.06% -6.10% 49.09% -
  Horiz. % 78.18% 80.00% 87.27% 90.91% 140.00% 149.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 0.3200 -
P/RPS 0.47 0.38 0.14 0.22 0.31 0.59 0.41 9.52%
  QoQ % 23.68% 171.43% -36.36% -29.03% -47.46% 43.90% -
  Horiz. % 114.63% 92.68% 34.15% 53.66% 75.61% 143.90% 100.00%
P/EPS -3.89 -8.96 2.34 4.86 -6.93 -8.24 -18.82 -65.01%
  QoQ % 56.58% -482.91% -51.85% 170.13% 15.90% 56.22% -
  Horiz. % 20.67% 47.61% -12.43% -25.82% 36.82% 43.78% 100.00%
EY -25.69 -11.16 42.67 20.59 -14.43 -12.13 -5.31 185.78%
  QoQ % -130.20% -126.15% 107.24% 242.69% -18.96% -128.44% -
  Horiz. % 483.80% 210.17% -803.58% -387.76% 271.75% 228.44% 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 0.54 0.38 0.35 0.54 0.73 0.74 0.56 -2.39%
  QoQ % 42.11% 8.57% -35.19% -26.03% -1.35% 32.14% -
  Horiz. % 96.43% 67.86% 62.50% 96.43% 130.36% 132.14% 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