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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

113  811  448  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.255-0.055 
 PASUKGB 0.09-0.035 
 VSOLAR 0.04-0.005 
 XOX 0.18-0.005 
 IRIS 0.255-0.065 
 BINTAI 0.685-0.09 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS