Highlights

[BINTAI] QoQ TTM Result on 2014-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     47.95%    YoY -     -462.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 499,485 494,273 473,866 395,194 340,570 345,859 383,908 19.16%
  QoQ % 1.05% 4.31% 19.91% 16.04% -1.53% -9.91% -
  Horiz. % 130.11% 128.75% 123.43% 102.94% 88.71% 90.09% 100.00%
PBT 869 7,849 5,605 -4,462 -6,816 3,622 6,041 -72.51%
  QoQ % -88.93% 40.04% 225.62% 34.54% -288.18% -40.04% -
  Horiz. % 14.39% 129.93% 92.78% -73.86% -112.83% 59.96% 100.00%
Tax 1,618 2,439 2,444 217 -2,403 -10,303 -10,577 -
  QoQ % -33.66% -0.20% 1,026.27% 109.03% 76.68% 2.59% -
  Horiz. % -15.30% -23.06% -23.11% -2.05% 22.72% 97.41% 100.00%
NP 2,487 10,288 8,049 -4,245 -9,219 -6,681 -4,536 -
  QoQ % -75.83% 27.82% 289.61% 53.95% -37.99% -47.29% -
  Horiz. % -54.83% -226.81% -177.45% 93.58% 203.24% 147.29% 100.00%
NP to SH -2,013 7,112 6,035 -5,481 -10,531 -2,308 -1,506 21.32%
  QoQ % -128.30% 17.85% 210.11% 47.95% -356.28% -53.25% -
  Horiz. % 133.67% -472.24% -400.73% 363.94% 699.27% 153.25% 100.00%
Tax Rate -186.19 % -31.07 % -43.60 % - % - % 284.46 % 175.09 % -
  QoQ % -499.26% 28.74% 0.00% 0.00% 0.00% 62.47% -
  Horiz. % -106.34% -17.75% -24.90% 0.00% 0.00% 162.47% 100.00%
Total Cost 496,998 483,985 465,817 399,439 349,789 352,540 388,444 17.84%
  QoQ % 2.69% 3.90% 16.62% 14.19% -0.78% -9.24% -
  Horiz. % 127.95% 124.60% 119.92% 102.83% 90.05% 90.76% 100.00%
Net Worth 101,914 87,172 66,245 55,058 47,887 53,024 58,072 45.44%
  QoQ % 16.91% 31.59% 20.32% 14.98% -9.69% -8.69% -
  Horiz. % 175.49% 150.11% 114.07% 94.81% 82.46% 91.31% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 101,914 87,172 66,245 55,058 47,887 53,024 58,072 45.44%
  QoQ % 16.91% 31.59% 20.32% 14.98% -9.69% -8.69% -
  Horiz. % 175.49% 150.11% 114.07% 94.81% 82.46% 91.31% 100.00%
NOSH 172,737 132,078 101,916 101,959 101,887 101,970 101,882 42.14%
  QoQ % 30.78% 29.59% -0.04% 0.07% -0.08% 0.09% -
  Horiz. % 169.55% 129.64% 100.03% 100.08% 100.01% 100.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.50 % 2.08 % 1.70 % -1.07 % -2.71 % -1.93 % -1.18 % -
  QoQ % -75.96% 22.35% 258.88% 60.52% -40.41% -63.56% -
  Horiz. % -42.37% -176.27% -144.07% 90.68% 229.66% 163.56% 100.00%
ROE -1.98 % 8.16 % 9.11 % -9.95 % -21.99 % -4.35 % -2.59 % -16.38%
  QoQ % -124.26% -10.43% 191.56% 54.75% -405.52% -67.95% -
  Horiz. % 76.45% -315.06% -351.74% 384.17% 849.03% 167.95% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 289.16 374.23 464.95 387.60 334.26 339.18 376.82 -16.17%
  QoQ % -22.73% -19.51% 19.96% 15.96% -1.45% -9.99% -
  Horiz. % 76.74% 99.31% 123.39% 102.86% 88.71% 90.01% 100.00%
EPS -1.17 5.38 5.92 -5.38 -10.34 -2.26 -1.48 -14.49%
  QoQ % -121.75% -9.12% 210.04% 47.97% -357.52% -52.70% -
  Horiz. % 79.05% -363.51% -400.00% 363.51% 698.65% 152.70% 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 0.5900 0.6600 0.6500 0.5400 0.4700 0.5200 0.5700 2.32%
  QoQ % -10.61% 1.54% 20.37% 14.89% -9.62% -8.77% -
  Horiz. % 103.51% 115.79% 114.04% 94.74% 82.46% 91.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 172.48 170.68 163.63 136.47 117.60 119.43 132.57 19.16%
  QoQ % 1.05% 4.31% 19.90% 16.05% -1.53% -9.91% -
  Horiz. % 130.10% 128.75% 123.43% 102.94% 88.71% 90.09% 100.00%
EPS -0.70 2.46 2.08 -1.89 -3.64 -0.80 -0.52 21.89%
  QoQ % -128.46% 18.27% 210.05% 48.08% -355.00% -53.85% -
  Horiz. % 134.62% -473.08% -400.00% 363.46% 700.00% 153.85% 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 0.3519 0.3010 0.2288 0.1901 0.1654 0.1831 0.2005 45.45%
  QoQ % 16.91% 31.56% 20.36% 14.93% -9.67% -8.68% -
  Horiz. % 175.51% 150.12% 114.11% 94.81% 82.49% 91.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 0.3150 -
P/RPS 0.09 0.08 0.07 0.07 0.11 0.13 0.08 8.16%
  QoQ % 12.50% 14.29% 0.00% -36.36% -15.38% 62.50% -
  Horiz. % 112.50% 100.00% 87.50% 87.50% 137.50% 162.50% 100.00%
P/EPS -21.88 5.39 5.24 -5.02 -3.48 -18.78 -21.31 1.77%
  QoQ % -505.94% 2.86% 204.38% -44.25% 81.47% 11.87% -
  Horiz. % 102.67% -25.29% -24.59% 23.56% 16.33% 88.13% 100.00%
EY -4.57 18.57 19.10 -19.91 -28.71 -5.33 -4.69 -1.71%
  QoQ % -124.61% -2.77% 195.93% 30.65% -438.65% -13.65% -
  Horiz. % 97.44% -395.95% -407.25% 424.52% 612.15% 113.65% 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 0.43 0.44 0.48 0.50 0.77 0.82 0.55 -15.12%
  QoQ % -2.27% -8.33% -4.00% -35.06% -6.10% 49.09% -
  Horiz. % 78.18% 80.00% 87.27% 90.91% 140.00% 149.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 0.3200 -
P/RPS 0.11 0.07 0.05 0.07 0.10 0.11 0.08 23.63%
  QoQ % 57.14% 40.00% -28.57% -30.00% -9.09% 37.50% -
  Horiz. % 137.50% 87.50% 62.50% 87.50% 125.00% 137.50% 100.00%
P/EPS -27.46 4.64 3.80 -5.39 -3.34 -17.01 -21.65 17.16%
  QoQ % -691.81% 22.11% 170.50% -61.38% 80.36% 21.43% -
  Horiz. % 126.84% -21.43% -17.55% 24.90% 15.43% 78.57% 100.00%
EY -3.64 21.54 26.32 -18.54 -29.96 -5.88 -4.62 -14.68%
  QoQ % -116.90% -18.16% 241.96% 38.12% -409.52% -27.27% -
  Horiz. % 78.79% -466.23% -569.70% 401.30% 648.48% 127.27% 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 0.54 0.38 0.35 0.54 0.73 0.74 0.56 -2.39%
  QoQ % 42.11% 8.57% -35.19% -26.03% -1.35% 32.14% -
  Horiz. % 96.43% 67.86% 62.50% 96.43% 130.36% 132.14% 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.
 


 

204  115  442  1501 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 
 KNM-WB 0.075-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers