Highlights

[BINTAI] QoQ TTM Result on 2013-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     63.50%    YoY -     90.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 345,859 383,908 446,592 448,958 402,029 344,796 377,088 -5.62%
  QoQ % -9.91% -14.04% -0.53% 11.67% 16.60% -8.56% -
  Horiz. % 91.72% 101.81% 118.43% 119.06% 106.61% 91.44% 100.00%
PBT 3,622 6,041 7,382 6,294 3,299 6,900 -5,066 -
  QoQ % -40.04% -18.17% 17.29% 90.79% -52.19% 236.20% -
  Horiz. % -71.50% -119.25% -145.72% -124.24% -65.12% -136.20% 100.00%
Tax -10,303 -10,577 -9,422 -11,165 -3,711 -3,595 -5,814 46.59%
  QoQ % 2.59% -12.26% 15.61% -200.86% -3.23% 38.17% -
  Horiz. % 177.21% 181.92% 162.06% 192.04% 63.83% 61.83% 100.00%
NP -6,681 -4,536 -2,040 -4,871 -412 3,305 -10,880 -27.82%
  QoQ % -47.29% -122.35% 58.12% -1,082.28% -112.47% 130.38% -
  Horiz. % 61.41% 41.69% 18.75% 44.77% 3.79% -30.38% 100.00%
NP to SH -2,308 -1,506 1,511 -1,697 -4,649 -819 -19,188 -75.73%
  QoQ % -53.25% -199.67% 189.04% 63.50% -467.64% 95.73% -
  Horiz. % 12.03% 7.85% -7.87% 8.84% 24.23% 4.27% 100.00%
Tax Rate 284.46 % 175.09 % 127.63 % 177.39 % 112.49 % 52.10 % - % -
  QoQ % 62.47% 37.19% -28.05% 57.69% 115.91% 0.00% -
  Horiz. % 545.99% 336.07% 244.97% 340.48% 215.91% 100.00% -
Total Cost 352,540 388,444 448,632 453,829 402,441 341,491 387,968 -6.20%
  QoQ % -9.24% -13.42% -1.15% 12.77% 17.85% -11.98% -
  Horiz. % 90.87% 100.12% 115.64% 116.98% 103.73% 88.02% 100.00%
Net Worth 53,024 58,072 59,983 63,183 58,025 62,210 60,135 -8.07%
  QoQ % -8.69% -3.18% -5.07% 8.89% -6.73% 3.45% -
  Horiz. % 88.17% 96.57% 99.75% 105.07% 96.49% 103.45% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,024 58,072 59,983 63,183 58,025 62,210 60,135 -8.07%
  QoQ % -8.69% -3.18% -5.07% 8.89% -6.73% 3.45% -
  Horiz. % 88.17% 96.57% 99.75% 105.07% 96.49% 103.45% 100.00%
NOSH 101,970 101,882 101,666 101,909 101,799 101,984 101,924 0.03%
  QoQ % 0.09% 0.21% -0.24% 0.11% -0.18% 0.06% -
  Horiz. % 100.04% 99.96% 99.75% 99.98% 99.88% 100.06% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.93 % -1.18 % -0.46 % -1.08 % -0.10 % 0.96 % -2.89 % -23.65%
  QoQ % -63.56% -156.52% 57.41% -980.00% -110.42% 133.22% -
  Horiz. % 66.78% 40.83% 15.92% 37.37% 3.46% -33.22% 100.00%
ROE -4.35 % -2.59 % 2.52 % -2.69 % -8.01 % -1.32 % -31.91 % -73.61%
  QoQ % -67.95% -202.78% 193.68% 66.42% -506.82% 95.86% -
  Horiz. % 13.63% 8.12% -7.90% 8.43% 25.10% 4.14% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 339.18 376.82 439.27 440.55 394.92 338.09 369.97 -5.64%
  QoQ % -9.99% -14.22% -0.29% 11.55% 16.81% -8.62% -
  Horiz. % 91.68% 101.85% 118.73% 119.08% 106.74% 91.38% 100.00%
EPS -2.26 -1.48 1.49 -1.67 -4.57 -0.80 -18.83 -75.76%
  QoQ % -52.70% -199.33% 189.22% 63.46% -471.25% 95.75% -
  Horiz. % 12.00% 7.86% -7.91% 8.87% 24.27% 4.25% 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 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 0.5900 -8.10%
  QoQ % -8.77% -3.39% -4.84% 8.77% -6.56% 3.39% -
  Horiz. % 88.14% 96.61% 100.00% 105.08% 96.61% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.43 132.57 154.21 155.03 138.83 119.06 130.21 -5.61%
  QoQ % -9.91% -14.03% -0.53% 11.67% 16.61% -8.56% -
  Horiz. % 91.72% 101.81% 118.43% 119.06% 106.62% 91.44% 100.00%
EPS -0.80 -0.52 0.52 -0.59 -1.61 -0.28 -6.63 -75.68%
  QoQ % -53.85% -200.00% 188.14% 63.35% -475.00% 95.78% -
  Horiz. % 12.07% 7.84% -7.84% 8.90% 24.28% 4.22% 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 0.1831 0.2005 0.2071 0.2182 0.2004 0.2148 0.2077 -8.08%
  QoQ % -8.68% -3.19% -5.09% 8.88% -6.70% 3.42% -
  Horiz. % 88.16% 96.53% 99.71% 105.06% 96.49% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 0.3100 -
P/RPS 0.13 0.08 0.07 0.07 0.09 0.09 0.08 38.34%
  QoQ % 62.50% 14.29% 0.00% -22.22% 0.00% 12.50% -
  Horiz. % 162.50% 100.00% 87.50% 87.50% 112.50% 112.50% 100.00%
P/EPS -18.78 -21.31 20.52 -18.92 -7.55 -36.73 -1.65 408.25%
  QoQ % 11.87% -203.85% 208.46% -150.60% 79.44% -2,126.06% -
  Horiz. % 1,138.18% 1,291.52% -1,243.64% 1,146.67% 457.58% 2,226.06% 100.00%
EY -5.33 -4.69 4.87 -5.29 -13.24 -2.72 -60.73 -80.34%
  QoQ % -13.65% -196.30% 192.06% 60.05% -386.76% 95.52% -
  Horiz. % 8.78% 7.72% -8.02% 8.71% 21.80% 4.48% 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 0.82 0.55 0.52 0.51 0.61 0.48 0.53 33.88%
  QoQ % 49.09% 5.77% 1.96% -16.39% 27.08% -9.43% -
  Horiz. % 154.72% 103.77% 98.11% 96.23% 115.09% 90.57% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 -
Price 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 0.3200 -
P/RPS 0.11 0.08 0.08 0.07 0.08 0.11 0.09 14.36%
  QoQ % 37.50% 0.00% 14.29% -12.50% -27.27% 22.22% -
  Horiz. % 122.22% 88.89% 88.89% 77.78% 88.89% 122.22% 100.00%
P/EPS -17.01 -21.65 23.21 -18.92 -6.57 -46.07 -1.70 366.30%
  QoQ % 21.43% -193.28% 222.67% -187.98% 85.74% -2,610.00% -
  Horiz. % 1,000.59% 1,273.53% -1,365.29% 1,112.94% 386.47% 2,710.00% 100.00%
EY -5.88 -4.62 4.31 -5.29 -15.22 -2.17 -58.83 -78.55%
  QoQ % -27.27% -207.19% 181.47% 65.24% -601.38% 96.31% -
  Horiz. % 9.99% 7.85% -7.33% 8.99% 25.87% 3.69% 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 0.74 0.56 0.58 0.51 0.53 0.61 0.54 23.45%
  QoQ % 32.14% -3.45% 13.73% -3.77% -13.11% 12.96% -
  Horiz. % 137.04% 103.70% 107.41% 94.44% 98.15% 112.96% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers