Highlights

[BINTAI] QoQ TTM Result on 2014-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -53.25%    YoY -     50.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 473,866 395,194 340,570 345,859 383,908 446,592 448,958 3.67%
  QoQ % 19.91% 16.04% -1.53% -9.91% -14.04% -0.53% -
  Horiz. % 105.55% 88.02% 75.86% 77.04% 85.51% 99.47% 100.00%
PBT 5,605 -4,462 -6,816 3,622 6,041 7,382 6,294 -7.44%
  QoQ % 225.62% 34.54% -288.18% -40.04% -18.17% 17.29% -
  Horiz. % 89.05% -70.89% -108.29% 57.55% 95.98% 117.29% 100.00%
Tax 2,444 217 -2,403 -10,303 -10,577 -9,422 -11,165 -
  QoQ % 1,026.27% 109.03% 76.68% 2.59% -12.26% 15.61% -
  Horiz. % -21.89% -1.94% 21.52% 92.28% 94.73% 84.39% 100.00%
NP 8,049 -4,245 -9,219 -6,681 -4,536 -2,040 -4,871 -
  QoQ % 289.61% 53.95% -37.99% -47.29% -122.35% 58.12% -
  Horiz. % -165.24% 87.15% 189.26% 137.16% 93.12% 41.88% 100.00%
NP to SH 6,035 -5,481 -10,531 -2,308 -1,506 1,511 -1,697 -
  QoQ % 210.11% 47.95% -356.28% -53.25% -199.67% 189.04% -
  Horiz. % -355.63% 322.98% 620.57% 136.00% 88.74% -89.04% 100.00%
Tax Rate -43.60 % - % - % 284.46 % 175.09 % 127.63 % 177.39 % -
  QoQ % 0.00% 0.00% 0.00% 62.47% 37.19% -28.05% -
  Horiz. % -24.58% 0.00% 0.00% 160.36% 98.70% 71.95% 100.00%
Total Cost 465,817 399,439 349,789 352,540 388,444 448,632 453,829 1.75%
  QoQ % 16.62% 14.19% -0.78% -9.24% -13.42% -1.15% -
  Horiz. % 102.64% 88.02% 77.08% 77.68% 85.59% 98.85% 100.00%
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.21%
  QoQ % 20.32% 14.98% -9.69% -8.69% -3.18% -5.07% -
  Horiz. % 104.85% 87.14% 75.79% 83.92% 91.91% 94.93% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.21%
  QoQ % 20.32% 14.98% -9.69% -8.69% -3.18% -5.07% -
  Horiz. % 104.85% 87.14% 75.79% 83.92% 91.91% 94.93% 100.00%
NOSH 101,916 101,959 101,887 101,970 101,882 101,666 101,909 0.00%
  QoQ % -0.04% 0.07% -0.08% 0.09% 0.21% -0.24% -
  Horiz. % 100.01% 100.05% 99.98% 100.06% 99.97% 99.76% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.70 % -1.07 % -2.71 % -1.93 % -1.18 % -0.46 % -1.08 % -
  QoQ % 258.88% 60.52% -40.41% -63.56% -156.52% 57.41% -
  Horiz. % -157.41% 99.07% 250.93% 178.70% 109.26% 42.59% 100.00%
ROE 9.11 % -9.95 % -21.99 % -4.35 % -2.59 % 2.52 % -2.69 % -
  QoQ % 191.56% 54.75% -405.52% -67.95% -202.78% 193.68% -
  Horiz. % -338.66% 369.89% 817.47% 161.71% 96.28% -93.68% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 464.95 387.60 334.26 339.18 376.82 439.27 440.55 3.66%
  QoQ % 19.96% 15.96% -1.45% -9.99% -14.22% -0.29% -
  Horiz. % 105.54% 87.98% 75.87% 76.99% 85.53% 99.71% 100.00%
EPS 5.92 -5.38 -10.34 -2.26 -1.48 1.49 -1.67 -
  QoQ % 210.04% 47.97% -357.52% -52.70% -199.33% 189.22% -
  Horiz. % -354.49% 322.16% 619.16% 135.33% 88.62% -89.22% 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 0.6500 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 3.20%
  QoQ % 20.37% 14.89% -9.62% -8.77% -3.39% -4.84% -
  Horiz. % 104.84% 87.10% 75.81% 83.87% 91.94% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 163.63 136.47 117.60 119.43 132.57 154.21 155.03 3.67%
  QoQ % 19.90% 16.05% -1.53% -9.91% -14.03% -0.53% -
  Horiz. % 105.55% 88.03% 75.86% 77.04% 85.51% 99.47% 100.00%
EPS 2.08 -1.89 -3.64 -0.80 -0.52 0.52 -0.59 -
  QoQ % 210.05% 48.08% -355.00% -53.85% -200.00% 188.14% -
  Horiz. % -352.54% 320.34% 616.95% 135.59% 88.14% -88.14% 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 0.2288 0.1901 0.1654 0.1831 0.2005 0.2071 0.2182 3.22%
  QoQ % 20.36% 14.93% -9.67% -8.68% -3.19% -5.09% -
  Horiz. % 104.86% 87.12% 75.80% 83.91% 91.89% 94.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3100 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 -
P/RPS 0.07 0.07 0.11 0.13 0.08 0.07 0.07 -
  QoQ % 0.00% -36.36% -15.38% 62.50% 14.29% 0.00% -
  Horiz. % 100.00% 100.00% 157.14% 185.71% 114.29% 100.00% 100.00%
P/EPS 5.24 -5.02 -3.48 -18.78 -21.31 20.52 -18.92 -
  QoQ % 204.38% -44.25% 81.47% 11.87% -203.85% 208.46% -
  Horiz. % -27.70% 26.53% 18.39% 99.26% 112.63% -108.46% 100.00%
EY 19.10 -19.91 -28.71 -5.33 -4.69 4.87 -5.29 -
  QoQ % 195.93% 30.65% -438.65% -13.65% -196.30% 192.06% -
  Horiz. % -361.06% 376.37% 542.72% 100.76% 88.66% -92.06% 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 0.48 0.50 0.77 0.82 0.55 0.52 0.51 -3.96%
  QoQ % -4.00% -35.06% -6.10% 49.09% 5.77% 1.96% -
  Horiz. % 94.12% 98.04% 150.98% 160.78% 107.84% 101.96% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.2250 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 -
P/RPS 0.05 0.07 0.10 0.11 0.08 0.08 0.07 -20.11%
  QoQ % -28.57% -30.00% -9.09% 37.50% 0.00% 14.29% -
  Horiz. % 71.43% 100.00% 142.86% 157.14% 114.29% 114.29% 100.00%
P/EPS 3.80 -5.39 -3.34 -17.01 -21.65 23.21 -18.92 -
  QoQ % 170.50% -61.38% 80.36% 21.43% -193.28% 222.67% -
  Horiz. % -20.08% 28.49% 17.65% 89.90% 114.43% -122.67% 100.00%
EY 26.32 -18.54 -29.96 -5.88 -4.62 4.31 -5.29 -
  QoQ % 241.96% 38.12% -409.52% -27.27% -207.19% 181.47% -
  Horiz. % -497.54% 350.47% 566.35% 111.15% 87.33% -81.47% 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 0.35 0.54 0.73 0.74 0.56 0.58 0.51 -22.21%
  QoQ % -35.19% -26.03% -1.35% 32.14% -3.45% 13.73% -
  Horiz. % 68.63% 105.88% 143.14% 145.10% 109.80% 113.73% 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.
 


 

326  279  525  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.40+0.025 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers