Highlights

[BINTAI] QoQ Quarter Result on 2014-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -267.02%    YoY -     -234.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 136,859 111,664 66,458 80,213 82,235 116,953 104,507 19.64%
  QoQ % 22.56% 68.02% -17.15% -2.46% -29.69% 11.91% -
  Horiz. % 130.96% 106.85% 63.59% 76.75% 78.69% 111.91% 100.00%
PBT 4,447 -6,191 -5,672 2,954 2,093 4,247 -3,253 -
  QoQ % 171.83% -9.15% -292.01% 41.14% -50.72% 230.56% -
  Horiz. % -136.70% 190.32% 174.36% -90.81% -64.34% -130.56% 100.00%
Tax 2,391 0 0 -2,174 -229 -7,900 -274 -
  QoQ % 0.00% 0.00% 0.00% -849.35% 97.10% -2,783.21% -
  Horiz. % -872.63% -0.00% -0.00% 793.43% 83.58% 2,883.21% 100.00%
NP 6,838 -6,191 -5,672 780 1,864 -3,653 -3,527 -
  QoQ % 210.45% -9.15% -827.18% -58.15% 151.03% -3.57% -
  Horiz. % -193.88% 175.53% 160.82% -22.12% -52.85% 103.57% 100.00%
NP to SH 6,087 -5,074 -4,762 -1,732 1,037 3,149 -3,960 -
  QoQ % 219.96% -6.55% -174.94% -267.02% -67.07% 179.52% -
  Horiz. % -153.71% 128.13% 120.25% 43.74% -26.19% -79.52% 100.00%
Tax Rate -53.77 % - % - % 73.60 % 10.94 % 186.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 572.76% -94.12% 0.00% -
  Horiz. % -28.91% 0.00% 0.00% 39.57% 5.88% 100.00% -
Total Cost 130,021 117,855 72,130 79,433 80,371 120,606 108,034 13.11%
  QoQ % 10.32% 63.39% -9.19% -1.17% -33.36% 11.64% -
  Horiz. % 120.35% 109.09% 66.77% 73.53% 74.39% 111.64% 100.00%
Net Worth 55,058 47,887 53,024 58,072 59,983 63,183 58,025 -3.43%
  QoQ % 14.98% -9.69% -8.69% -3.18% -5.07% 8.89% -
  Horiz. % 94.89% 82.53% 91.38% 100.08% 103.37% 108.89% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,058 47,887 53,024 58,072 59,983 63,183 58,025 -3.43%
  QoQ % 14.98% -9.69% -8.69% -3.18% -5.07% 8.89% -
  Horiz. % 94.89% 82.53% 91.38% 100.08% 103.37% 108.89% 100.00%
NOSH 101,959 101,887 101,970 101,882 101,666 101,909 101,799 0.10%
  QoQ % 0.07% -0.08% 0.09% 0.21% -0.24% 0.11% -
  Horiz. % 100.16% 100.09% 100.17% 100.08% 99.87% 100.11% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.00 % -5.54 % -8.53 % 0.97 % 2.27 % -3.12 % -3.37 % -
  QoQ % 190.25% 35.05% -979.38% -57.27% 172.76% 7.42% -
  Horiz. % -148.37% 164.39% 253.12% -28.78% -67.36% 92.58% 100.00%
ROE 11.06 % -10.60 % -8.98 % -2.98 % 1.73 % 4.98 % -6.82 % -
  QoQ % 204.34% -18.04% -201.34% -272.25% -65.26% 173.02% -
  Horiz. % -162.17% 155.43% 131.67% 43.70% -25.37% -73.02% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 134.23 109.60 65.17 78.73 80.89 114.76 102.66 19.51%
  QoQ % 22.47% 68.18% -17.22% -2.67% -29.51% 11.79% -
  Horiz. % 130.75% 106.76% 63.48% 76.69% 78.79% 111.79% 100.00%
EPS 5.97 -4.98 -4.67 -1.70 1.02 3.09 -3.89 -
  QoQ % 219.88% -6.64% -174.71% -266.67% -66.99% 179.43% -
  Horiz. % -153.47% 128.02% 120.05% 43.70% -26.22% -79.43% 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 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 -3.53%
  QoQ % 14.89% -9.62% -8.77% -3.39% -4.84% 8.77% -
  Horiz. % 94.74% 82.46% 91.23% 100.00% 103.51% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.26 38.56 22.95 27.70 28.40 40.39 36.09 19.63%
  QoQ % 22.56% 68.02% -17.15% -2.46% -29.69% 11.91% -
  Horiz. % 130.95% 106.84% 63.59% 76.75% 78.69% 111.91% 100.00%
EPS 2.10 -1.75 -1.64 -0.60 0.36 1.09 -1.37 -
  QoQ % 220.00% -6.71% -173.33% -266.67% -66.97% 179.56% -
  Horiz. % -153.28% 127.74% 119.71% 43.80% -26.28% -79.56% 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 0.1901 0.1654 0.1831 0.2005 0.2071 0.2182 0.2004 -3.45%
  QoQ % 14.93% -9.67% -8.68% -3.19% -5.09% 8.88% -
  Horiz. % 94.86% 82.53% 91.37% 100.05% 103.34% 108.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 -
P/RPS 0.20 0.33 0.65 0.40 0.38 0.27 0.34 -29.73%
  QoQ % -39.39% -49.23% 62.50% 5.26% 40.74% -20.59% -
  Horiz. % 58.82% 97.06% 191.18% 117.65% 111.76% 79.41% 100.00%
P/EPS 4.52 -7.23 -9.10 -18.53 29.90 10.19 -8.87 -
  QoQ % 162.52% 20.55% 50.89% -161.97% 193.42% 214.88% -
  Horiz. % -50.96% 81.51% 102.59% 208.91% -337.09% -114.88% 100.00%
EY 22.11 -13.83 -10.99 -5.40 3.34 9.81 -11.28 -
  QoQ % 259.87% -25.84% -103.52% -261.68% -65.95% 186.97% -
  Horiz. % -196.01% 122.61% 97.43% 47.87% -29.61% -86.97% 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 0.50 0.77 0.82 0.55 0.52 0.51 0.61 -12.38%
  QoQ % -35.06% -6.10% 49.09% 5.77% 1.96% -16.39% -
  Horiz. % 81.97% 126.23% 134.43% 90.16% 85.25% 83.61% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 -
Price 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 -
P/RPS 0.22 0.31 0.59 0.41 0.43 0.27 0.29 -16.78%
  QoQ % -29.03% -47.46% 43.90% -4.65% 59.26% -6.90% -
  Horiz. % 75.86% 106.90% 203.45% 141.38% 148.28% 93.10% 100.00%
P/EPS 4.86 -6.93 -8.24 -18.82 33.82 10.19 -7.71 -
  QoQ % 170.13% 15.90% 56.22% -155.65% 231.89% 232.17% -
  Horiz. % -63.04% 89.88% 106.87% 244.10% -438.65% -132.17% 100.00%
EY 20.59 -14.43 -12.13 -5.31 2.96 9.81 -12.97 -
  QoQ % 242.69% -18.96% -128.44% -279.39% -69.83% 175.64% -
  Horiz. % -158.75% 111.26% 93.52% 40.94% -22.82% -75.64% 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 0.73 0.74 0.56 0.58 0.51 0.53 1.25%
  QoQ % -26.03% -1.35% 32.14% -3.45% 13.73% -3.77% -
  Horiz. % 101.89% 137.74% 139.62% 105.66% 109.43% 96.23% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers