Highlights

[BINTAI] QoQ TTM Result on 2015-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     17.85%    YoY -     408.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 477,604 484,039 499,485 494,273 473,866 395,194 340,570 25.26%
  QoQ % -1.33% -3.09% 1.05% 4.31% 19.91% 16.04% -
  Horiz. % 140.24% 142.13% 146.66% 145.13% 139.14% 116.04% 100.00%
PBT -24,484 -10,078 869 7,849 5,605 -4,462 -6,816 134.37%
  QoQ % -142.95% -1,259.72% -88.93% 40.04% 225.62% 34.54% -
  Horiz. % 359.21% 147.86% -12.75% -115.16% -82.23% 65.46% 100.00%
Tax -6,923 -722 1,618 2,439 2,444 217 -2,403 102.34%
  QoQ % -858.86% -144.62% -33.66% -0.20% 1,026.27% 109.03% -
  Horiz. % 288.10% 30.05% -67.33% -101.50% -101.71% -9.03% 100.00%
NP -31,407 -10,800 2,487 10,288 8,049 -4,245 -9,219 126.24%
  QoQ % -190.81% -534.26% -75.83% 27.82% 289.61% 53.95% -
  Horiz. % 340.68% 117.15% -26.98% -111.60% -87.31% 46.05% 100.00%
NP to SH -36,080 -16,231 -2,013 7,112 6,035 -5,481 -10,531 127.09%
  QoQ % -122.29% -706.31% -128.30% 17.85% 210.11% 47.95% -
  Horiz. % 342.61% 154.13% 19.11% -67.53% -57.31% 52.05% 100.00%
Tax Rate - % - % -186.19 % -31.07 % -43.60 % - % - % -
  QoQ % 0.00% 0.00% -499.26% 28.74% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 427.04% 71.26% 100.00% - -
Total Cost 509,011 494,839 496,998 483,985 465,817 399,439 349,789 28.39%
  QoQ % 2.86% -0.43% 2.69% 3.90% 16.62% 14.19% -
  Horiz. % 145.52% 141.47% 142.09% 138.36% 133.17% 114.19% 100.00%
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.20%
  QoQ % -53.03% -3.24% 16.91% 31.59% 20.32% 14.98% -
  Horiz. % 96.72% 205.93% 212.82% 182.04% 138.34% 114.98% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.20%
  QoQ % -53.03% -3.24% 16.91% 31.59% 20.32% 14.98% -
  Horiz. % 96.72% 205.93% 212.82% 182.04% 138.34% 114.98% 100.00%
NOSH 178,141 186,064 172,737 132,078 101,916 101,959 101,887 45.08%
  QoQ % -4.26% 7.72% 30.78% 29.59% -0.04% 0.07% -
  Horiz. % 174.84% 182.62% 169.54% 129.63% 100.03% 100.07% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.58 % -2.23 % 0.50 % 2.08 % 1.70 % -1.07 % -2.71 % 80.55%
  QoQ % -195.07% -546.00% -75.96% 22.35% 258.88% 60.52% -
  Horiz. % 242.80% 82.29% -18.45% -76.75% -62.73% 39.48% 100.00%
ROE -77.90 % -16.46 % -1.98 % 8.16 % 9.11 % -9.95 % -21.99 % 132.21%
  QoQ % -373.27% -731.31% -124.26% -10.43% 191.56% 54.75% -
  Horiz. % 354.25% 74.85% 9.00% -37.11% -41.43% 45.25% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 268.10 260.15 289.16 374.23 464.95 387.60 334.26 -13.66%
  QoQ % 3.06% -10.03% -22.73% -19.51% 19.96% 15.96% -
  Horiz. % 80.21% 77.83% 86.51% 111.96% 139.10% 115.96% 100.00%
EPS -20.25 -8.72 -1.17 5.38 5.92 -5.38 -10.34 56.47%
  QoQ % -132.22% -645.30% -121.75% -9.12% 210.04% 47.97% -
  Horiz. % 195.84% 84.33% 11.32% -52.03% -57.25% 52.03% 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 0.2600 0.5300 0.5900 0.6600 0.6500 0.5400 0.4700 -32.59%
  QoQ % -50.94% -10.17% -10.61% 1.54% 20.37% 14.89% -
  Horiz. % 55.32% 112.77% 125.53% 140.43% 138.30% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 164.92 167.15 172.48 170.68 163.63 136.47 117.60 25.26%
  QoQ % -1.33% -3.09% 1.05% 4.31% 19.90% 16.05% -
  Horiz. % 140.24% 142.13% 146.67% 145.14% 139.14% 116.05% 100.00%
EPS -12.46 -5.60 -0.70 2.46 2.08 -1.89 -3.64 126.96%
  QoQ % -122.50% -700.00% -128.46% 18.27% 210.05% 48.08% -
  Horiz. % 342.31% 153.85% 19.23% -67.58% -57.14% 51.92% 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 0.1599 0.3405 0.3519 0.3010 0.2288 0.1901 0.1654 -2.23%
  QoQ % -53.04% -3.24% 16.91% 31.56% 20.36% 14.93% -
  Horiz. % 96.67% 205.86% 212.76% 181.98% 138.33% 114.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2700 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 -
P/RPS 0.10 0.12 0.09 0.08 0.07 0.07 0.11 -6.15%
  QoQ % -16.67% 33.33% 12.50% 14.29% 0.00% -36.36% -
  Horiz. % 90.91% 109.09% 81.82% 72.73% 63.64% 63.64% 100.00%
P/EPS -1.33 -3.67 -21.88 5.39 5.24 -5.02 -3.48 -47.31%
  QoQ % 63.76% 83.23% -505.94% 2.86% 204.38% -44.25% -
  Horiz. % 38.22% 105.46% 628.74% -154.89% -150.57% 144.25% 100.00%
EY -75.01 -27.26 -4.57 18.57 19.10 -19.91 -28.71 89.58%
  QoQ % -175.17% -496.50% -124.61% -2.77% 195.93% 30.65% -
  Horiz. % 261.27% 94.95% 15.92% -64.68% -66.53% 69.35% 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 1.04 0.60 0.43 0.44 0.48 0.50 0.77 22.17%
  QoQ % 73.33% 39.53% -2.27% -8.33% -4.00% -35.06% -
  Horiz. % 135.06% 77.92% 55.84% 57.14% 62.34% 64.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 -
Price 0.2350 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 -
P/RPS 0.09 0.12 0.11 0.07 0.05 0.07 0.10 -6.78%
  QoQ % -25.00% 9.09% 57.14% 40.00% -28.57% -30.00% -
  Horiz. % 90.00% 120.00% 110.00% 70.00% 50.00% 70.00% 100.00%
P/EPS -1.16 -3.61 -27.46 4.64 3.80 -5.39 -3.34 -50.56%
  QoQ % 67.87% 86.85% -691.81% 22.11% 170.50% -61.38% -
  Horiz. % 34.73% 108.08% 822.16% -138.92% -113.77% 161.38% 100.00%
EY -86.19 -27.69 -3.64 21.54 26.32 -18.54 -29.96 102.15%
  QoQ % -211.27% -660.71% -116.90% -18.16% 241.96% 38.12% -
  Horiz. % 287.68% 92.42% 12.15% -71.90% -87.85% 61.88% 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 0.90 0.59 0.54 0.38 0.35 0.54 0.73 14.96%
  QoQ % 52.54% 9.26% 42.11% 8.57% -35.19% -26.03% -
  Horiz. % 123.29% 80.82% 73.97% 52.05% 47.95% 73.97% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers