Highlights

[BINTAI] YoY Cumulative 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 -     79.52%    YoY -     -1,310.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 325,976 203,741 178,122 236,354 117,298 151,566 161,558 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 420 -16,599 -11,863 994 1,600 12,362 -230 -
  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 -100 -826 0 -868 -604 -1,519 -111 -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 320 -17,425 -11,863 126 996 10,843 -341 -
  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 155 -17,884 -9,836 -811 67 8,300 -541 -
  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 325,656 221,166 189,985 236,228 116,302 140,723 161,899 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 0.26 % -17.56 % -20.53 % -1.29 % 0.11 % 11.01 % -0.88 % -
  YoY % 101.48% 14.47% -1,491.47% -1,272.73% -99.00% 1,351.14% -
  Horiz. % -29.55% 1,995.45% 2,332.95% 146.59% -12.50% -1,251.14% 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 153.33 118.02 174.75 233.15 122.55 148.83 158.27 -0.53%
  YoY % 29.92% -32.46% -25.05% 90.25% -17.66% -5.96% -
  Horiz. % 96.88% 74.57% 110.41% 147.31% 77.43% 94.04% 100.00%
EPS 0.07 -10.36 -9.65 -0.80 0.07 8.15 -0.53 -
  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 112.56 70.35 61.51 81.62 40.50 52.34 55.79 12.40%
  YoY % 60.00% 14.37% -24.64% 101.53% -22.62% -6.18% -
  Horiz. % 201.76% 126.10% 110.25% 146.30% 72.59% 93.82% 100.00%
EPS 0.05 -6.18 -3.40 -0.28 0.02 2.87 -0.19 -
  YoY % 100.81% -81.76% -1,114.29% -1,500.00% -99.30% 1,610.53% -
  Horiz. % -26.32% 3,252.63% 1,789.47% 147.37% -10.53% -1,510.53% 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 0.13 0.22 0.21 0.14 0.29 0.17 0.18 -5.27%
  YoY % -40.91% 4.76% 50.00% -51.72% 70.59% -5.56% -
  Horiz. % 72.22% 122.22% 116.67% 77.78% 161.11% 94.44% 100.00%
P/EPS 267.46 -2.46 -3.73 -39.38 500.00 3.19 -54.72 -
  YoY % 10,972.36% 34.05% 90.53% -107.88% 15,573.98% 105.83% -
  Horiz. % -488.78% 4.50% 6.82% 71.97% -913.74% -5.83% 100.00%
EY 0.37 -40.63 -26.81 -2.54 0.20 31.35 -1.83 -
  YoY % 100.91% -51.55% -955.51% -1,370.00% -99.36% 1,813.11% -
  Horiz. % -20.22% 2,220.22% 1,465.03% 138.80% -10.93% -1,713.11% 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 0.12 0.27 0.20 0.14 0.26 0.21 0.23 -10.27%
  YoY % -55.56% 35.00% 42.86% -46.15% 23.81% -8.70% -
  Horiz. % 52.17% 117.39% 86.96% 60.87% 113.04% 91.30% 100.00%
P/EPS 246.88 -3.09 -3.58 -39.38 457.14 3.80 -69.81 -
  YoY % 8,089.64% 13.69% 90.91% -108.61% 11,930.00% 105.44% -
  Horiz. % -353.65% 4.43% 5.13% 56.41% -654.83% -5.44% 100.00%
EY 0.41 -32.38 -27.97 -2.54 0.22 26.29 -1.43 -
  YoY % 101.27% -15.77% -1,001.18% -1,254.55% -99.16% 1,938.46% -
  Horiz. % -28.67% 2,264.34% 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.
 


 

228  254  505  1282 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HSI-H8F 0.230.00 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers