Highlights

[BINTAI] QoQ TTM Result on 2013-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     189.04%    YoY -     107.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 340,570 345,859 383,908 446,592 448,958 402,029 344,796 -0.82%
  QoQ % -1.53% -9.91% -14.04% -0.53% 11.67% 16.60% -
  Horiz. % 98.77% 100.31% 111.34% 129.52% 130.21% 116.60% 100.00%
PBT -6,816 3,622 6,041 7,382 6,294 3,299 6,900 -
  QoQ % -288.18% -40.04% -18.17% 17.29% 90.79% -52.19% -
  Horiz. % -98.78% 52.49% 87.55% 106.99% 91.22% 47.81% 100.00%
Tax -2,403 -10,303 -10,577 -9,422 -11,165 -3,711 -3,595 -23.53%
  QoQ % 76.68% 2.59% -12.26% 15.61% -200.86% -3.23% -
  Horiz. % 66.84% 286.59% 294.21% 262.09% 310.57% 103.23% 100.00%
NP -9,219 -6,681 -4,536 -2,040 -4,871 -412 3,305 -
  QoQ % -37.99% -47.29% -122.35% 58.12% -1,082.28% -112.47% -
  Horiz. % -278.94% -202.15% -137.25% -61.72% -147.38% -12.47% 100.00%
NP to SH -10,531 -2,308 -1,506 1,511 -1,697 -4,649 -819 448.00%
  QoQ % -356.28% -53.25% -199.67% 189.04% 63.50% -467.64% -
  Horiz. % 1,285.84% 281.81% 183.88% -184.49% 207.20% 567.64% 100.00%
Tax Rate - % 284.46 % 175.09 % 127.63 % 177.39 % 112.49 % 52.10 % -
  QoQ % 0.00% 62.47% 37.19% -28.05% 57.69% 115.91% -
  Horiz. % 0.00% 545.99% 336.07% 244.97% 340.48% 215.91% 100.00%
Total Cost 349,789 352,540 388,444 448,632 453,829 402,441 341,491 1.61%
  QoQ % -0.78% -9.24% -13.42% -1.15% 12.77% 17.85% -
  Horiz. % 102.43% 103.24% 113.75% 131.37% 132.90% 117.85% 100.00%
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99%
  QoQ % -9.69% -8.69% -3.18% -5.07% 8.89% -6.73% -
  Horiz. % 76.98% 85.23% 93.35% 96.42% 101.56% 93.27% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99%
  QoQ % -9.69% -8.69% -3.18% -5.07% 8.89% -6.73% -
  Horiz. % 76.98% 85.23% 93.35% 96.42% 101.56% 93.27% 100.00%
NOSH 101,887 101,970 101,882 101,666 101,909 101,799 101,984 -0.06%
  QoQ % -0.08% 0.09% 0.21% -0.24% 0.11% -0.18% -
  Horiz. % 99.91% 99.99% 99.90% 99.69% 99.93% 99.82% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.71 % -1.93 % -1.18 % -0.46 % -1.08 % -0.10 % 0.96 % -
  QoQ % -40.41% -63.56% -156.52% 57.41% -980.00% -110.42% -
  Horiz. % -282.29% -201.04% -122.92% -47.92% -112.50% -10.42% 100.00%
ROE -21.99 % -4.35 % -2.59 % 2.52 % -2.69 % -8.01 % -1.32 % 551.17%
  QoQ % -405.52% -67.95% -202.78% 193.68% 66.42% -506.82% -
  Horiz. % 1,665.91% 329.55% 196.21% -190.91% 203.79% 606.82% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 334.26 339.18 376.82 439.27 440.55 394.92 338.09 -0.76%
  QoQ % -1.45% -9.99% -14.22% -0.29% 11.55% 16.81% -
  Horiz. % 98.87% 100.32% 111.46% 129.93% 130.31% 116.81% 100.00%
EPS -10.34 -2.26 -1.48 1.49 -1.67 -4.57 -0.80 449.89%
  QoQ % -357.52% -52.70% -199.33% 189.22% 63.46% -471.25% -
  Horiz. % 1,292.50% 282.50% 185.00% -186.25% 208.75% 571.25% 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 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 0.6100 -15.94%
  QoQ % -9.62% -8.77% -3.39% -4.84% 8.77% -6.56% -
  Horiz. % 77.05% 85.25% 93.44% 96.72% 101.64% 93.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 117.60 119.43 132.57 154.21 155.03 138.83 119.06 -0.82%
  QoQ % -1.53% -9.91% -14.03% -0.53% 11.67% 16.61% -
  Horiz. % 98.77% 100.31% 111.35% 129.52% 130.21% 116.61% 100.00%
EPS -3.64 -0.80 -0.52 0.52 -0.59 -1.61 -0.28 452.02%
  QoQ % -355.00% -53.85% -200.00% 188.14% 63.35% -475.00% -
  Horiz. % 1,300.00% 285.71% 185.71% -185.71% 210.71% 575.00% 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 0.1654 0.1831 0.2005 0.2071 0.2182 0.2004 0.2148 -15.98%
  QoQ % -9.67% -8.68% -3.19% -5.09% 8.88% -6.70% -
  Horiz. % 77.00% 85.24% 93.34% 96.42% 101.58% 93.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 0.2950 -
P/RPS 0.11 0.13 0.08 0.07 0.07 0.09 0.09 14.30%
  QoQ % -15.38% 62.50% 14.29% 0.00% -22.22% 0.00% -
  Horiz. % 122.22% 144.44% 88.89% 77.78% 77.78% 100.00% 100.00%
P/EPS -3.48 -18.78 -21.31 20.52 -18.92 -7.55 -36.73 -79.19%
  QoQ % 81.47% 11.87% -203.85% 208.46% -150.60% 79.44% -
  Horiz. % 9.47% 51.13% 58.02% -55.87% 51.51% 20.56% 100.00%
EY -28.71 -5.33 -4.69 4.87 -5.29 -13.24 -2.72 380.49%
  QoQ % -438.65% -13.65% -196.30% 192.06% 60.05% -386.76% -
  Horiz. % 1,055.51% 195.96% 172.43% -179.04% 194.49% 486.76% 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 0.77 0.82 0.55 0.52 0.51 0.61 0.48 37.00%
  QoQ % -6.10% 49.09% 5.77% 1.96% -16.39% 27.08% -
  Horiz. % 160.42% 170.83% 114.58% 108.33% 106.25% 127.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 0.3700 -
P/RPS 0.10 0.11 0.08 0.08 0.07 0.08 0.11 -6.15%
  QoQ % -9.09% 37.50% 0.00% 14.29% -12.50% -27.27% -
  Horiz. % 90.91% 100.00% 72.73% 72.73% 63.64% 72.73% 100.00%
P/EPS -3.34 -17.01 -21.65 23.21 -18.92 -6.57 -46.07 -82.59%
  QoQ % 80.36% 21.43% -193.28% 222.67% -187.98% 85.74% -
  Horiz. % 7.25% 36.92% 46.99% -50.38% 41.07% 14.26% 100.00%
EY -29.96 -5.88 -4.62 4.31 -5.29 -15.22 -2.17 474.59%
  QoQ % -409.52% -27.27% -207.19% 181.47% 65.24% -601.38% -
  Horiz. % 1,380.65% 270.97% 212.90% -198.62% 243.78% 701.38% 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 0.73 0.74 0.56 0.58 0.51 0.53 0.61 12.71%
  QoQ % -1.35% 32.14% -3.45% 13.73% -3.77% -13.11% -
  Horiz. % 119.67% 121.31% 91.80% 95.08% 83.61% 86.89% 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