Highlights

[BINTAI] QoQ TTM Result on 2015-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 28-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     210.11%    YoY -     500.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 484,039 499,485 494,273 473,866 395,194 340,570 345,859 25.04%
  QoQ % -3.09% 1.05% 4.31% 19.91% 16.04% -1.53% -
  Horiz. % 139.95% 144.42% 142.91% 137.01% 114.26% 98.47% 100.00%
PBT -10,078 869 7,849 5,605 -4,462 -6,816 3,622 -
  QoQ % -1,259.72% -88.93% 40.04% 225.62% 34.54% -288.18% -
  Horiz. % -278.24% 23.99% 216.70% 154.75% -123.19% -188.18% 100.00%
Tax -722 1,618 2,439 2,444 217 -2,403 -10,303 -82.92%
  QoQ % -144.62% -33.66% -0.20% 1,026.27% 109.03% 76.68% -
  Horiz. % 7.01% -15.70% -23.67% -23.72% -2.11% 23.32% 100.00%
NP -10,800 2,487 10,288 8,049 -4,245 -9,219 -6,681 37.62%
  QoQ % -534.26% -75.83% 27.82% 289.61% 53.95% -37.99% -
  Horiz. % 161.65% -37.22% -153.99% -120.48% 63.54% 137.99% 100.00%
NP to SH -16,231 -2,013 7,112 6,035 -5,481 -10,531 -2,308 265.76%
  QoQ % -706.31% -128.30% 17.85% 210.11% 47.95% -356.28% -
  Horiz. % 703.25% 87.22% -308.15% -261.48% 237.48% 456.28% 100.00%
Tax Rate - % -186.19 % -31.07 % -43.60 % - % - % 284.46 % -
  QoQ % 0.00% -499.26% 28.74% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -65.45% -10.92% -15.33% 0.00% 0.00% 100.00%
Total Cost 494,839 496,998 483,985 465,817 399,439 349,789 352,540 25.29%
  QoQ % -0.43% 2.69% 3.90% 16.62% 14.19% -0.78% -
  Horiz. % 140.36% 140.98% 137.29% 132.13% 113.30% 99.22% 100.00%
Net Worth 98,613 101,914 87,172 66,245 55,058 47,887 53,024 51.06%
  QoQ % -3.24% 16.91% 31.59% 20.32% 14.98% -9.69% -
  Horiz. % 185.98% 192.20% 164.40% 124.93% 103.84% 90.31% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,613 101,914 87,172 66,245 55,058 47,887 53,024 51.06%
  QoQ % -3.24% 16.91% 31.59% 20.32% 14.98% -9.69% -
  Horiz. % 185.98% 192.20% 164.40% 124.93% 103.84% 90.31% 100.00%
NOSH 186,064 172,737 132,078 101,916 101,959 101,887 101,970 49.16%
  QoQ % 7.72% 30.78% 29.59% -0.04% 0.07% -0.08% -
  Horiz. % 182.47% 169.40% 129.53% 99.95% 99.99% 99.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.23 % 0.50 % 2.08 % 1.70 % -1.07 % -2.71 % -1.93 % 10.08%
  QoQ % -546.00% -75.96% 22.35% 258.88% 60.52% -40.41% -
  Horiz. % 115.54% -25.91% -107.77% -88.08% 55.44% 140.41% 100.00%
ROE -16.46 % -1.98 % 8.16 % 9.11 % -9.95 % -21.99 % -4.35 % 142.24%
  QoQ % -731.31% -124.26% -10.43% 191.56% 54.75% -405.52% -
  Horiz. % 378.39% 45.52% -187.59% -209.43% 228.74% 505.52% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 260.15 289.16 374.23 464.95 387.60 334.26 339.18 -16.17%
  QoQ % -10.03% -22.73% -19.51% 19.96% 15.96% -1.45% -
  Horiz. % 76.70% 85.25% 110.33% 137.08% 114.28% 98.55% 100.00%
EPS -8.72 -1.17 5.38 5.92 -5.38 -10.34 -2.26 145.40%
  QoQ % -645.30% -121.75% -9.12% 210.04% 47.97% -357.52% -
  Horiz. % 385.84% 51.77% -238.05% -261.95% 238.05% 457.52% 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 0.5300 0.5900 0.6600 0.6500 0.5400 0.4700 0.5200 1.27%
  QoQ % -10.17% -10.61% 1.54% 20.37% 14.89% -9.62% -
  Horiz. % 101.92% 113.46% 126.92% 125.00% 103.85% 90.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 167.15 172.48 170.68 163.63 136.47 117.60 119.43 25.04%
  QoQ % -3.09% 1.05% 4.31% 19.90% 16.05% -1.53% -
  Horiz. % 139.96% 144.42% 142.91% 137.01% 114.27% 98.47% 100.00%
EPS -5.60 -0.70 2.46 2.08 -1.89 -3.64 -0.80 264.64%
  QoQ % -700.00% -128.46% 18.27% 210.05% 48.08% -355.00% -
  Horiz. % 700.00% 87.50% -307.50% -260.00% 236.25% 455.00% 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 0.3405 0.3519 0.3010 0.2288 0.1901 0.1654 0.1831 51.05%
  QoQ % -3.24% 16.91% 31.56% 20.36% 14.93% -9.67% -
  Horiz. % 185.96% 192.19% 164.39% 124.96% 103.82% 90.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3200 0.2550 0.2900 0.3100 0.2700 0.3600 0.4250 -
P/RPS 0.12 0.09 0.08 0.07 0.07 0.11 0.13 -5.18%
  QoQ % 33.33% 12.50% 14.29% 0.00% -36.36% -15.38% -
  Horiz. % 92.31% 69.23% 61.54% 53.85% 53.85% 84.62% 100.00%
P/EPS -3.67 -21.88 5.39 5.24 -5.02 -3.48 -18.78 -66.22%
  QoQ % 83.23% -505.94% 2.86% 204.38% -44.25% 81.47% -
  Horiz. % 19.54% 116.51% -28.70% -27.90% 26.73% 18.53% 100.00%
EY -27.26 -4.57 18.57 19.10 -19.91 -28.71 -5.33 195.97%
  QoQ % -496.50% -124.61% -2.77% 195.93% 30.65% -438.65% -
  Horiz. % 511.44% 85.74% -348.41% -358.35% 373.55% 538.65% 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 0.60 0.43 0.44 0.48 0.50 0.77 0.82 -18.75%
  QoQ % 39.53% -2.27% -8.33% -4.00% -35.06% -6.10% -
  Horiz. % 73.17% 52.44% 53.66% 58.54% 60.98% 93.90% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 -
Price 0.3150 0.3200 0.2500 0.2250 0.2900 0.3450 0.3850 -
P/RPS 0.12 0.11 0.07 0.05 0.07 0.10 0.11 5.96%
  QoQ % 9.09% 57.14% 40.00% -28.57% -30.00% -9.09% -
  Horiz. % 109.09% 100.00% 63.64% 45.45% 63.64% 90.91% 100.00%
P/EPS -3.61 -27.46 4.64 3.80 -5.39 -3.34 -17.01 -64.32%
  QoQ % 86.85% -691.81% 22.11% 170.50% -61.38% 80.36% -
  Horiz. % 21.22% 161.43% -27.28% -22.34% 31.69% 19.64% 100.00%
EY -27.69 -3.64 21.54 26.32 -18.54 -29.96 -5.88 180.16%
  QoQ % -660.71% -116.90% -18.16% 241.96% 38.12% -409.52% -
  Horiz. % 470.92% 61.90% -366.33% -447.62% 315.31% 509.52% 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 0.59 0.54 0.38 0.35 0.54 0.73 0.74 -13.98%
  QoQ % 9.26% 42.11% 8.57% -35.19% -26.03% -1.35% -
  Horiz. % 79.73% 72.97% 51.35% 47.30% 72.97% 98.65% 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.
 


 

200  114  445  1503 

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 0.805+0.005 
 RSAWIT 0.29+0.015 
 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