Highlights

[BINTAI] QoQ Quarter Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     60.74%    YoY -     664.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 121,413 116,876 86,865 158,885 136,859 111,664 66,458 49.28%
  QoQ % 3.88% 34.55% -45.33% 16.09% 22.56% 68.02% -
  Horiz. % 182.69% 175.86% 130.71% 239.08% 205.93% 168.02% 100.00%
PBT -6,500 -13,171 -3,428 13,021 4,447 -6,191 -5,672 9.48%
  QoQ % 50.65% -284.22% -126.33% 192.80% 171.83% -9.15% -
  Horiz. % 114.60% 232.21% 60.44% -229.57% -78.40% 109.15% 100.00%
Tax 51 -821 -5 53 2,391 0 0 -
  QoQ % 106.21% -16,320.00% -109.43% -97.78% 0.00% 0.00% -
  Horiz. % 2.13% -34.34% -0.21% 2.22% 100.00% - -
NP -6,449 -13,992 -3,433 13,074 6,838 -6,191 -5,672 8.91%
  QoQ % 53.91% -307.57% -126.26% 91.20% 210.45% -9.15% -
  Horiz. % 113.70% 246.69% 60.53% -230.50% -120.56% 109.15% 100.00%
NP to SH -8,131 -14,199 -3,685 9,784 6,087 -5,074 -4,762 42.72%
  QoQ % 42.74% -285.32% -137.66% 60.74% 219.96% -6.55% -
  Horiz. % 170.75% 298.17% 77.38% -205.46% -127.82% 106.55% 100.00%
Tax Rate - % - % - % -0.41 % -53.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 99.24% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.76% 100.00% - -
Total Cost 127,862 130,868 90,298 145,811 130,021 117,855 72,130 46.32%
  QoQ % -2.30% 44.93% -38.07% 12.14% 10.32% 63.39% -
  Horiz. % 177.27% 181.43% 125.19% 202.15% 180.26% 163.39% 100.00%
Net Worth 98,613 101,914 87,172 66,245 55,058 47,887 53,024 51.06%
  QoQ % -3.24% 16.91% 31.59% 20.32% 14.98% -9.69% -
  Horiz. % 185.98% 192.20% 164.40% 124.93% 103.84% 90.31% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,613 101,914 87,172 66,245 55,058 47,887 53,024 51.06%
  QoQ % -3.24% 16.91% 31.59% 20.32% 14.98% -9.69% -
  Horiz. % 185.98% 192.20% 164.40% 124.93% 103.84% 90.31% 100.00%
NOSH 186,064 172,737 132,078 101,916 101,959 101,887 101,970 49.16%
  QoQ % 7.72% 30.78% 29.59% -0.04% 0.07% -0.08% -
  Horiz. % 182.47% 169.40% 129.53% 99.95% 99.99% 99.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.31 % -11.97 % -3.95 % 8.23 % 5.00 % -5.54 % -8.53 % -27.03%
  QoQ % 55.64% -203.04% -148.00% 64.60% 190.25% 35.05% -
  Horiz. % 62.25% 140.33% 46.31% -96.48% -58.62% 64.95% 100.00%
ROE -8.25 % -13.93 % -4.23 % 14.77 % 11.06 % -10.60 % -8.98 % -5.48%
  QoQ % 40.78% -229.31% -128.64% 33.54% 204.34% -18.04% -
  Horiz. % 91.87% 155.12% 47.10% -164.48% -123.16% 118.04% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.25 67.66 65.77 155.90 134.23 109.60 65.17 0.08%
  QoQ % -3.56% 2.87% -57.81% 16.14% 22.47% 68.18% -
  Horiz. % 100.12% 103.82% 100.92% 239.22% 205.97% 168.18% 100.00%
EPS -4.37 -8.22 -2.79 9.60 5.97 -4.98 -4.67 -4.32%
  QoQ % 46.84% -194.62% -129.06% 60.80% 219.88% -6.64% -
  Horiz. % 93.58% 176.02% 59.74% -205.57% -127.84% 106.64% 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 0.5300 0.5900 0.6600 0.6500 0.5400 0.4700 0.5200 1.27%
  QoQ % -10.17% -10.61% 1.54% 20.37% 14.89% -9.62% -
  Horiz. % 101.92% 113.46% 126.92% 125.00% 103.85% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.93 40.36 30.00 54.87 47.26 38.56 22.95 49.29%
  QoQ % 3.89% 34.53% -45.33% 16.10% 22.56% 68.02% -
  Horiz. % 182.70% 175.86% 130.72% 239.08% 205.93% 168.02% 100.00%
EPS -2.81 -4.90 -1.27 3.38 2.10 -1.75 -1.64 43.05%
  QoQ % 42.65% -285.83% -137.57% 60.95% 220.00% -6.71% -
  Horiz. % 171.34% 298.78% 77.44% -206.10% -128.05% 106.71% 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 0.3405 0.3519 0.3010 0.2288 0.1901 0.1654 0.1831 51.05%
  QoQ % -3.24% 16.91% 31.56% 20.36% 14.93% -9.67% -
  Horiz. % 185.96% 192.19% 164.39% 124.96% 103.82% 90.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 -
P/RPS 0.49 0.38 0.44 0.20 0.20 0.33 0.65 -17.13%
  QoQ % 28.95% -13.64% 120.00% 0.00% -39.39% -49.23% -
  Horiz. % 75.38% 58.46% 67.69% 30.77% 30.77% 50.77% 100.00%
P/EPS -7.32 -3.10 -10.39 3.23 4.52 -7.23 -9.10 -13.47%
  QoQ % -136.13% 70.16% -421.67% -28.54% 162.52% 20.55% -
  Horiz. % 80.44% 34.07% 114.18% -35.49% -49.67% 79.45% 100.00%
EY -13.66 -32.24 -9.62 30.97 22.11 -13.83 -10.99 15.56%
  QoQ % 57.63% -235.14% -131.06% 40.07% 259.87% -25.84% -
  Horiz. % 124.29% 293.36% 87.53% -281.80% -201.18% 125.84% 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 0.60 0.43 0.44 0.48 0.50 0.77 0.82 -18.75%
  QoQ % 39.53% -2.27% -8.33% -4.00% -35.06% -6.10% -
  Horiz. % 73.17% 52.44% 53.66% 58.54% 60.98% 93.90% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 -
Price 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 -
P/RPS 0.48 0.47 0.38 0.14 0.22 0.31 0.59 -12.82%
  QoQ % 2.13% 23.68% 171.43% -36.36% -29.03% -47.46% -
  Horiz. % 81.36% 79.66% 64.41% 23.73% 37.29% 52.54% 100.00%
P/EPS -7.21 -3.89 -8.96 2.34 4.86 -6.93 -8.24 -8.50%
  QoQ % -85.35% 56.58% -482.91% -51.85% 170.13% 15.90% -
  Horiz. % 87.50% 47.21% 108.74% -28.40% -58.98% 84.10% 100.00%
EY -13.87 -25.69 -11.16 42.67 20.59 -14.43 -12.13 9.32%
  QoQ % 46.01% -130.20% -126.15% 107.24% 242.69% -18.96% -
  Horiz. % 114.34% 211.79% 92.00% -351.77% -169.74% 118.96% 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 0.59 0.54 0.38 0.35 0.54 0.73 0.74 -13.98%
  QoQ % 9.26% 42.11% 8.57% -35.19% -26.03% -1.35% -
  Horiz. % 79.73% 72.97% 51.35% 47.30% 72.97% 98.65% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers