Highlights

[BINTAI] YoY 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 -     179.52%    YoY -     1,498.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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 169,424 116,876 111,664 116,953 70,024 57,243 91,682 10.77%
  YoY % 44.96% 4.67% -4.52% 67.02% 22.33% -37.56% -
  Horiz. % 184.80% 127.48% 121.79% 127.56% 76.38% 62.44% 100.00%
PBT 85 -13,171 -6,191 4,247 1,252 6,138 1,911 -40.45%
  YoY % 100.65% -112.74% -245.77% 239.22% -79.60% 221.19% -
  Horiz. % 4.45% -689.22% -323.97% 222.24% 65.52% 321.19% 100.00%
Tax -50 -821 0 -7,900 -446 -1,005 -11 28.68%
  YoY % 93.91% 0.00% 0.00% -1,671.30% 55.62% -9,036.36% -
  Horiz. % 454.55% 7,463.64% -0.00% 71,818.18% 4,054.55% 9,136.36% 100.00%
NP 35 -13,992 -6,191 -3,653 806 5,133 1,900 -48.58%
  YoY % 100.25% -126.01% -69.48% -553.23% -84.30% 170.16% -
  Horiz. % 1.84% -736.42% -325.84% -192.26% 42.42% 270.16% 100.00%
NP to SH 60 -14,199 -5,074 3,149 197 3,433 1,949 -43.99%
  YoY % 100.42% -179.84% -261.13% 1,498.48% -94.26% 76.14% -
  Horiz. % 3.08% -728.53% -260.34% 161.57% 10.11% 176.14% 100.00%
Tax Rate 58.82 % - % - % 186.01 % 35.62 % 16.37 % 0.58 % 115.80%
  YoY % 0.00% 0.00% 0.00% 422.21% 117.59% 2,722.41% -
  Horiz. % 10,141.38% 0.00% 0.00% 32,070.69% 6,141.38% 2,822.41% 100.00%
Total Cost 169,389 130,868 117,855 120,606 69,218 52,110 89,782 11.15%
  YoY % 29.44% 11.04% -2.28% 74.24% 32.83% -41.96% -
  Horiz. % 188.67% 145.76% 131.27% 134.33% 77.10% 58.04% 100.00%
Net Worth 59,526 101,914 47,887 63,183 64,284 75,383 61,225 -0.47%
  YoY % -41.59% 112.82% -24.21% -1.71% -14.72% 23.12% -
  Horiz. % 97.23% 166.46% 78.21% 103.20% 105.00% 123.12% 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 59,526 101,914 47,887 63,183 64,284 75,383 61,225 -0.47%
  YoY % -41.59% 112.82% -24.21% -1.71% -14.72% 23.12% -
  Horiz. % 97.23% 166.46% 78.21% 103.20% 105.00% 123.12% 100.00%
NOSH 212,594 172,737 101,887 101,909 103,684 101,869 102,041 13.00%
  YoY % 23.07% 69.54% -0.02% -1.71% 1.78% -0.17% -
  Horiz. % 208.34% 169.28% 99.85% 99.87% 101.61% 99.83% 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 0.02 % -11.97 % -5.54 % -3.12 % 1.15 % 8.97 % 2.07 % -53.82%
  YoY % 100.17% -116.06% -77.56% -371.30% -87.18% 333.33% -
  Horiz. % 0.97% -578.26% -267.63% -150.72% 55.56% 433.33% 100.00%
ROE 0.10 % -13.93 % -10.60 % 4.98 % 0.31 % 4.55 % 3.18 % -43.79%
  YoY % 100.72% -31.42% -312.85% 1,506.45% -93.19% 43.08% -
  Horiz. % 3.14% -438.05% -333.33% 156.60% 9.75% 143.08% 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 79.69 67.66 109.60 114.76 67.54 56.19 89.85 -1.98%
  YoY % 17.78% -38.27% -4.50% 69.91% 20.20% -37.46% -
  Horiz. % 88.69% 75.30% 121.98% 127.72% 75.17% 62.54% 100.00%
EPS 0.03 -8.22 -4.98 3.09 0.19 3.37 1.91 -49.92%
  YoY % 100.36% -65.06% -261.17% 1,526.32% -94.36% 76.44% -
  Horiz. % 1.57% -430.37% -260.73% 161.78% 9.95% 176.44% 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 58.50 40.36 38.56 40.39 24.18 19.77 31.66 10.76%
  YoY % 44.95% 4.67% -4.53% 67.04% 22.31% -37.56% -
  Horiz. % 184.78% 127.48% 121.79% 127.57% 76.37% 62.44% 100.00%
EPS 0.02 -4.90 -1.75 1.09 0.07 1.19 0.67 -44.27%
  YoY % 100.41% -180.00% -260.55% 1,457.14% -94.12% 77.61% -
  Horiz. % 2.99% -731.34% -261.19% 162.69% 10.45% 177.61% 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 0.3519 0.1654 0.2182 0.2220 0.2603 0.2114 -0.46%
  YoY % -41.57% 112.76% -24.20% -1.71% -14.71% 23.13% -
  Horiz. % 97.26% 166.46% 78.24% 103.22% 105.01% 123.13% 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 0.24 0.38 0.33 0.27 0.52 0.46 0.32 -4.68%
  YoY % -36.84% 15.15% 22.22% -48.08% 13.04% 43.75% -
  Horiz. % 75.00% 118.75% 103.13% 84.38% 162.50% 143.75% 100.00%
P/EPS 690.93 -3.10 -7.23 10.19 184.21 7.72 15.18 88.85%
  YoY % 22,388.06% 57.12% -170.95% -94.47% 2,286.14% -49.14% -
  Horiz. % 4,551.58% -20.42% -47.63% 67.13% 1,213.50% 50.86% 100.00%
EY 0.14 -32.24 -13.83 9.81 0.54 12.96 6.59 -47.34%
  YoY % 100.43% -133.12% -240.98% 1,716.67% -95.83% 96.66% -
  Horiz. % 2.12% -489.23% -209.86% 148.86% 8.19% 196.66% 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 0.23 0.47 0.31 0.27 0.47 0.55 0.41 -9.18%
  YoY % -51.06% 51.61% 14.81% -42.55% -14.55% 34.15% -
  Horiz. % 56.10% 114.63% 75.61% 65.85% 114.63% 134.15% 100.00%
P/EPS 637.78 -3.89 -6.93 10.19 168.42 9.20 19.37 78.93%
  YoY % 16,495.37% 43.87% -168.01% -93.95% 1,730.65% -52.50% -
  Horiz. % 3,292.62% -20.08% -35.78% 52.61% 869.49% 47.50% 100.00%
EY 0.16 -25.69 -14.43 9.81 0.59 10.87 5.16 -43.92%
  YoY % 100.62% -78.03% -247.09% 1,562.71% -94.57% 110.66% -
  Horiz. % 3.10% -497.87% -279.65% 190.12% 11.43% 210.66% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers