Highlights

[BINTAI] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     89.76%    YoY -     -1,310.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 651,952 407,482 356,244 472,708 234,596 303,132 323,116 12.40%
  YoY % 60.00% 14.38% -24.64% 101.50% -22.61% -6.18% -
  Horiz. % 201.77% 126.11% 110.25% 146.30% 72.60% 93.82% 100.00%
PBT 840 -33,198 -23,726 1,988 3,200 24,724 -460 -
  YoY % 102.53% -39.92% -1,293.46% -37.88% -87.06% 5,474.78% -
  Horiz. % -182.61% 7,216.96% 5,157.83% -432.17% -695.65% -5,374.78% 100.00%
Tax -200 -1,652 0 -1,736 -1,208 -3,038 -222 -1.72%
  YoY % 87.89% 0.00% 0.00% -43.71% 60.24% -1,268.47% -
  Horiz. % 90.09% 744.14% -0.00% 781.98% 544.14% 1,368.47% 100.00%
NP 640 -34,850 -23,726 252 1,992 21,686 -682 -
  YoY % 101.84% -46.89% -9,515.08% -87.35% -90.81% 3,279.77% -
  Horiz. % -93.84% 5,109.97% 3,478.89% -36.95% -292.08% -3,179.77% 100.00%
NP to SH 310 -35,768 -19,672 -1,622 134 16,600 -1,082 -
  YoY % 100.87% -81.82% -1,112.82% -1,310.45% -99.19% 1,634.20% -
  Horiz. % -28.65% 3,305.73% 1,818.11% 149.91% -12.38% -1,534.20% 100.00%
Tax Rate 23.81 % - % - % 87.32 % 37.75 % 12.29 % - % -
  YoY % 0.00% 0.00% 0.00% 131.31% 207.16% 0.00% -
  Horiz. % 193.73% 0.00% 0.00% 710.50% 307.16% 100.00% -
Total Cost 651,312 442,332 379,970 472,456 232,604 281,446 323,798 12.34%
  YoY % 47.25% 16.41% -19.58% 103.12% -17.35% -13.08% -
  Horiz. % 201.15% 136.61% 117.35% 145.91% 71.84% 86.92% 100.00%
Net Worth 59,526 101,849 47,905 62,852 59,342 75,361 61,245 -0.47%
  YoY % -41.55% 112.60% -23.78% 5.91% -21.26% 23.05% -
  Horiz. % 97.19% 166.30% 78.22% 102.62% 96.89% 123.05% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 59,526 101,849 47,905 62,852 59,342 75,361 61,245 -0.47%
  YoY % -41.55% 112.60% -23.78% 5.91% -21.26% 23.05% -
  Horiz. % 97.19% 166.30% 78.22% 102.62% 96.89% 123.05% 100.00%
NOSH 212,594 172,625 101,927 101,374 95,714 101,840 102,075 12.99%
  YoY % 23.15% 69.36% 0.54% 5.91% -6.02% -0.23% -
  Horiz. % 208.27% 169.12% 99.86% 99.31% 93.77% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.10 % -8.55 % -6.66 % 0.05 % 0.85 % 7.15 % -0.21 % -
  YoY % 101.17% -28.38% -13,420.00% -94.12% -88.11% 3,504.76% -
  Horiz. % -47.62% 4,071.43% 3,171.43% -23.81% -404.76% -3,404.76% 100.00%
ROE 0.52 % -35.12 % -41.06 % -2.58 % 0.23 % 22.03 % -1.77 % -
  YoY % 101.48% 14.47% -1,491.47% -1,221.74% -98.96% 1,344.63% -
  Horiz. % -29.38% 1,984.18% 2,319.77% 145.76% -12.99% -1,244.63% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 306.67 236.05 349.51 466.30 245.10 297.65 316.55 -0.53%
  YoY % 29.92% -32.46% -25.05% 90.25% -17.65% -5.97% -
  Horiz. % 96.88% 74.57% 110.41% 147.31% 77.43% 94.03% 100.00%
EPS 0.14 -20.72 -19.30 -1.60 0.14 16.30 -1.06 -
  YoY % 100.68% -7.36% -1,106.25% -1,242.86% -99.14% 1,637.74% -
  Horiz. % -13.21% 1,954.72% 1,820.75% 150.94% -13.21% -1,537.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2800 0.5900 0.4700 0.6200 0.6200 0.7400 0.6000 -11.92%
  YoY % -52.54% 25.53% -24.19% 0.00% -16.22% 23.33% -
  Horiz. % 46.67% 98.33% 78.33% 103.33% 103.33% 123.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 225.13 140.71 123.02 163.23 81.01 104.68 111.58 12.40%
  YoY % 60.00% 14.38% -24.63% 101.49% -22.61% -6.18% -
  Horiz. % 201.77% 126.11% 110.25% 146.29% 72.60% 93.82% 100.00%
EPS 0.11 -12.35 -6.79 -0.56 0.05 5.73 -0.37 -
  YoY % 100.89% -81.89% -1,112.50% -1,220.00% -99.13% 1,648.65% -
  Horiz. % -29.73% 3,337.84% 1,835.14% 151.35% -13.51% -1,548.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2056 0.3517 0.1654 0.2170 0.2049 0.2602 0.2115 -0.47%
  YoY % -41.54% 112.64% -23.78% 5.91% -21.25% 23.03% -
  Horiz. % 97.21% 166.29% 78.20% 102.60% 96.88% 123.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1950 0.2550 0.3600 0.3150 0.3500 0.2600 0.2900 -
P/RPS 0.06 0.11 0.10 0.07 0.14 0.09 0.09 -6.53%
  YoY % -45.45% 10.00% 42.86% -50.00% 55.56% 0.00% -
  Horiz. % 66.67% 122.22% 111.11% 77.78% 155.56% 100.00% 100.00%
P/EPS 133.73 -1.23 -1.87 -19.69 250.00 1.60 -27.36 -
  YoY % 10,972.36% 34.22% 90.50% -107.88% 15,525.00% 105.85% -
  Horiz. % -488.78% 4.50% 6.83% 71.97% -913.74% -5.85% 100.00%
EY 0.75 -81.25 -53.61 -5.08 0.40 62.69 -3.66 -
  YoY % 100.92% -51.56% -955.31% -1,370.00% -99.36% 1,812.84% -
  Horiz. % -20.49% 2,219.95% 1,464.75% 138.80% -10.93% -1,712.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.43 0.77 0.51 0.56 0.35 0.48 6.48%
  YoY % 62.79% -44.16% 50.98% -8.93% 60.00% -27.08% -
  Horiz. % 145.83% 89.58% 160.42% 106.25% 116.67% 72.92% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 24/11/11 11/11/10 -
Price 0.1800 0.3200 0.3450 0.3150 0.3200 0.3100 0.3700 -
P/RPS 0.06 0.14 0.10 0.07 0.13 0.10 0.12 -10.90%
  YoY % -57.14% 40.00% 42.86% -46.15% 30.00% -16.67% -
  Horiz. % 50.00% 116.67% 83.33% 58.33% 108.33% 83.33% 100.00%
P/EPS 123.44 -1.54 -1.79 -19.69 228.57 1.90 -34.91 -
  YoY % 8,115.58% 13.97% 90.91% -108.61% 11,930.00% 105.44% -
  Horiz. % -353.59% 4.41% 5.13% 56.40% -654.74% -5.44% 100.00%
EY 0.81 -64.75 -55.94 -5.08 0.44 52.58 -2.86 -
  YoY % 101.25% -15.75% -1,001.18% -1,254.55% -99.16% 1,938.46% -
  Horiz. % -28.32% 2,263.99% 1,955.94% 177.62% -15.38% -1,838.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.54 0.73 0.51 0.52 0.42 0.62 0.53%
  YoY % 18.52% -26.03% 43.14% -1.92% 23.81% -32.26% -
  Horiz. % 103.23% 87.10% 117.74% 82.26% 83.87% 67.74% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers