Highlights

[BINTAI] QoQ TTM Result on 2014-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -199.67%    YoY -     -83.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 395,194 340,570 345,859 383,908 446,592 448,958 402,029 -1.13%
  QoQ % 16.04% -1.53% -9.91% -14.04% -0.53% 11.67% -
  Horiz. % 98.30% 84.71% 86.03% 95.49% 111.08% 111.67% 100.00%
PBT -4,462 -6,816 3,622 6,041 7,382 6,294 3,299 -
  QoQ % 34.54% -288.18% -40.04% -18.17% 17.29% 90.79% -
  Horiz. % -135.25% -206.61% 109.79% 183.12% 223.76% 190.79% 100.00%
Tax 217 -2,403 -10,303 -10,577 -9,422 -11,165 -3,711 -
  QoQ % 109.03% 76.68% 2.59% -12.26% 15.61% -200.86% -
  Horiz. % -5.85% 64.75% 277.63% 285.02% 253.89% 300.86% 100.00%
NP -4,245 -9,219 -6,681 -4,536 -2,040 -4,871 -412 371.49%
  QoQ % 53.95% -37.99% -47.29% -122.35% 58.12% -1,082.28% -
  Horiz. % 1,030.34% 2,237.62% 1,621.60% 1,100.97% 495.15% 1,182.28% 100.00%
NP to SH -5,481 -10,531 -2,308 -1,506 1,511 -1,697 -4,649 11.57%
  QoQ % 47.95% -356.28% -53.25% -199.67% 189.04% 63.50% -
  Horiz. % 117.90% 226.52% 49.65% 32.39% -32.50% 36.50% 100.00%
Tax Rate - % - % 284.46 % 175.09 % 127.63 % 177.39 % 112.49 % -
  QoQ % 0.00% 0.00% 62.47% 37.19% -28.05% 57.69% -
  Horiz. % 0.00% 0.00% 252.88% 155.65% 113.46% 157.69% 100.00%
Total Cost 399,439 349,789 352,540 388,444 448,632 453,829 402,441 -0.50%
  QoQ % 14.19% -0.78% -9.24% -13.42% -1.15% 12.77% -
  Horiz. % 99.25% 86.92% 87.60% 96.52% 111.48% 112.77% 100.00%
Net Worth 55,058 47,887 53,024 58,072 59,983 63,183 58,025 -3.43%
  QoQ % 14.98% -9.69% -8.69% -3.18% -5.07% 8.89% -
  Horiz. % 94.89% 82.53% 91.38% 100.08% 103.37% 108.89% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,058 47,887 53,024 58,072 59,983 63,183 58,025 -3.43%
  QoQ % 14.98% -9.69% -8.69% -3.18% -5.07% 8.89% -
  Horiz. % 94.89% 82.53% 91.38% 100.08% 103.37% 108.89% 100.00%
NOSH 101,959 101,887 101,970 101,882 101,666 101,909 101,799 0.10%
  QoQ % 0.07% -0.08% 0.09% 0.21% -0.24% 0.11% -
  Horiz. % 100.16% 100.09% 100.17% 100.08% 99.87% 100.11% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.07 % -2.71 % -1.93 % -1.18 % -0.46 % -1.08 % -0.10 % 383.48%
  QoQ % 60.52% -40.41% -63.56% -156.52% 57.41% -980.00% -
  Horiz. % 1,070.00% 2,710.00% 1,930.00% 1,180.00% 460.00% 1,080.00% 100.00%
ROE -9.95 % -21.99 % -4.35 % -2.59 % 2.52 % -2.69 % -8.01 % 15.51%
  QoQ % 54.75% -405.52% -67.95% -202.78% 193.68% 66.42% -
  Horiz. % 124.22% 274.53% 54.31% 32.33% -31.46% 33.58% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 387.60 334.26 339.18 376.82 439.27 440.55 394.92 -1.24%
  QoQ % 15.96% -1.45% -9.99% -14.22% -0.29% 11.55% -
  Horiz. % 98.15% 84.64% 85.89% 95.42% 111.23% 111.55% 100.00%
EPS -5.38 -10.34 -2.26 -1.48 1.49 -1.67 -4.57 11.46%
  QoQ % 47.97% -357.52% -52.70% -199.33% 189.22% 63.46% -
  Horiz. % 117.72% 226.26% 49.45% 32.39% -32.60% 36.54% 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 0.5400 0.4700 0.5200 0.5700 0.5900 0.6200 0.5700 -3.53%
  QoQ % 14.89% -9.62% -8.77% -3.39% -4.84% 8.77% -
  Horiz. % 94.74% 82.46% 91.23% 100.00% 103.51% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 136.47 117.60 119.43 132.57 154.21 155.03 138.83 -1.13%
  QoQ % 16.05% -1.53% -9.91% -14.03% -0.53% 11.67% -
  Horiz. % 98.30% 84.71% 86.03% 95.49% 111.08% 111.67% 100.00%
EPS -1.89 -3.64 -0.80 -0.52 0.52 -0.59 -1.61 11.25%
  QoQ % 48.08% -355.00% -53.85% -200.00% 188.14% 63.35% -
  Horiz. % 117.39% 226.09% 49.69% 32.30% -32.30% 36.65% 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 0.1901 0.1654 0.1831 0.2005 0.2071 0.2182 0.2004 -3.45%
  QoQ % 14.93% -9.67% -8.68% -3.19% -5.09% 8.88% -
  Horiz. % 94.86% 82.53% 91.37% 100.05% 103.34% 108.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2700 0.3600 0.4250 0.3150 0.3050 0.3150 0.3450 -
P/RPS 0.07 0.11 0.13 0.08 0.07 0.07 0.09 -15.39%
  QoQ % -36.36% -15.38% 62.50% 14.29% 0.00% -22.22% -
  Horiz. % 77.78% 122.22% 144.44% 88.89% 77.78% 77.78% 100.00%
P/EPS -5.02 -3.48 -18.78 -21.31 20.52 -18.92 -7.55 -23.76%
  QoQ % -44.25% 81.47% 11.87% -203.85% 208.46% -150.60% -
  Horiz. % 66.49% 46.09% 248.74% 282.25% -271.79% 250.60% 100.00%
EY -19.91 -28.71 -5.33 -4.69 4.87 -5.29 -13.24 31.16%
  QoQ % 30.65% -438.65% -13.65% -196.30% 192.06% 60.05% -
  Horiz. % 150.38% 216.84% 40.26% 35.42% -36.78% 39.95% 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 0.50 0.77 0.82 0.55 0.52 0.51 0.61 -12.38%
  QoQ % -35.06% -6.10% 49.09% 5.77% 1.96% -16.39% -
  Horiz. % 81.97% 126.23% 134.43% 90.16% 85.25% 83.61% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 -
Price 0.2900 0.3450 0.3850 0.3200 0.3450 0.3150 0.3000 -
P/RPS 0.07 0.10 0.11 0.08 0.08 0.07 0.08 -8.50%
  QoQ % -30.00% -9.09% 37.50% 0.00% 14.29% -12.50% -
  Horiz. % 87.50% 125.00% 137.50% 100.00% 100.00% 87.50% 100.00%
P/EPS -5.39 -3.34 -17.01 -21.65 23.21 -18.92 -6.57 -12.33%
  QoQ % -61.38% 80.36% 21.43% -193.28% 222.67% -187.98% -
  Horiz. % 82.04% 50.84% 258.90% 329.53% -353.27% 287.98% 100.00%
EY -18.54 -29.96 -5.88 -4.62 4.31 -5.29 -15.22 14.02%
  QoQ % 38.12% -409.52% -27.27% -207.19% 181.47% 65.24% -
  Horiz. % 121.81% 196.85% 38.63% 30.35% -28.32% 34.76% 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 0.54 0.73 0.74 0.56 0.58 0.51 0.53 1.25%
  QoQ % -26.03% -1.35% 32.14% -3.45% 13.73% -3.77% -
  Horiz. % 101.89% 137.74% 139.62% 105.66% 109.43% 96.23% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers