Highlights

[BINTAI] YoY TTM 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 -     63.50%    YoY -     90.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 599,839 499,485 340,570 448,958 333,491 370,101 336,505 10.10%
  YoY % 20.09% 46.66% -24.14% 34.62% -9.89% 9.98% -
  Horiz. % 178.26% 148.43% 101.21% 133.42% 99.10% 109.98% 100.00%
PBT -7,465 869 -6,816 6,294 -5,328 35,924 4,637 -
  YoY % -959.03% 112.75% -208.29% 218.13% -114.83% 674.73% -
  Horiz. % -160.99% 18.74% -146.99% 135.73% -114.90% 774.73% 100.00%
Tax -6,197 1,618 -2,403 -11,165 -4,418 -6,911 -2,592 15.62%
  YoY % -483.00% 167.33% 78.48% -152.72% 36.07% -166.63% -
  Horiz. % 239.08% -62.42% 92.71% 430.75% 170.45% 266.63% 100.00%
NP -13,662 2,487 -9,219 -4,871 -9,746 29,013 2,045 -
  YoY % -649.34% 126.98% -89.26% 50.02% -133.59% 1,318.73% -
  Horiz. % -668.07% 121.61% -450.81% -238.19% -476.58% 1,418.73% 100.00%
NP to SH -18,041 -2,013 -10,531 -1,697 -17,719 18,446 -680 72.61%
  YoY % -796.22% 80.89% -520.57% 90.42% -196.06% 2,812.65% -
  Horiz. % 2,653.09% 296.03% 1,548.68% 249.56% 2,605.74% -2,712.65% 100.00%
Tax Rate - % -186.19 % - % 177.39 % - % 19.24 % 55.90 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -65.58% -
  Horiz. % 0.00% -333.08% 0.00% 317.33% 0.00% 34.42% 100.00%
Total Cost 613,501 496,998 349,789 453,829 343,237 341,088 334,460 10.63%
  YoY % 23.44% 42.09% -22.92% 32.22% 0.63% 1.98% -
  Horiz. % 183.43% 148.60% 104.58% 135.69% 102.62% 101.98% 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 0 0 0 0 0 0 0 -
  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 -2.28 % 0.50 % -2.71 % -1.08 % -2.92 % 7.84 % 0.61 % -
  YoY % -556.00% 118.45% -150.93% 63.01% -137.24% 1,185.25% -
  Horiz. % -373.77% 81.97% -444.26% -177.05% -478.69% 1,285.25% 100.00%
ROE -30.31 % -1.98 % -21.99 % -2.69 % -27.56 % 24.47 % -1.11 % 73.44%
  YoY % -1,430.81% 91.00% -717.47% 90.24% -212.63% 2,304.50% -
  Horiz. % 2,730.63% 178.38% 1,981.08% 242.34% 2,482.88% -2,204.50% 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 282.15 289.16 334.26 440.55 321.64 363.31 329.77 -2.56%
  YoY % -2.42% -13.49% -24.13% 36.97% -11.47% 10.17% -
  Horiz. % 85.56% 87.69% 101.36% 133.59% 97.53% 110.17% 100.00%
EPS -8.49 -1.17 -10.34 -1.67 -17.09 18.11 -0.67 52.63%
  YoY % -625.64% 88.68% -519.16% 90.23% -194.37% 2,802.99% -
  Horiz. % 1,267.16% 174.63% 1,543.28% 249.25% 2,550.75% -2,702.99% 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 207.13 172.48 117.60 155.03 115.16 127.80 116.20 10.10%
  YoY % 20.09% 46.67% -24.14% 34.62% -9.89% 9.98% -
  Horiz. % 178.25% 148.43% 101.20% 133.42% 99.10% 109.98% 100.00%
EPS -6.23 -0.70 -3.64 -0.59 -6.12 6.37 -0.23 73.21%
  YoY % -790.00% 80.77% -516.95% 90.36% -196.08% 2,869.57% -
  Horiz. % 2,708.70% 304.35% 1,582.61% 256.52% 2,660.87% -2,769.57% 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 0.07 0.09 0.11 0.07 0.11 0.07 0.09 -4.10%
  YoY % -22.22% -18.18% 57.14% -36.36% 57.14% -22.22% -
  Horiz. % 77.78% 100.00% 122.22% 77.78% 122.22% 77.78% 100.00%
P/EPS -2.30 -21.88 -3.48 -18.92 -2.05 1.44 -43.52 -38.71%
  YoY % 89.49% -528.74% 81.61% -822.93% -242.36% 103.31% -
  Horiz. % 5.28% 50.28% 8.00% 43.47% 4.71% -3.31% 100.00%
EY -43.52 -4.57 -28.71 -5.29 -48.83 69.64 -2.30 63.17%
  YoY % -852.30% 84.08% -442.72% 89.17% -170.12% 3,127.83% -
  Horiz. % 1,892.17% 198.70% 1,248.26% 230.00% 2,123.04% -3,027.83% 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 0.11 0.10 0.07 0.10 0.09 0.11 -9.60%
  YoY % -45.45% 10.00% 42.86% -30.00% 11.11% -18.18% -
  Horiz. % 54.55% 100.00% 90.91% 63.64% 90.91% 81.82% 100.00%
P/EPS -2.12 -27.46 -3.34 -18.92 -1.87 1.71 -55.52 -41.94%
  YoY % 92.28% -722.16% 82.35% -911.76% -209.36% 103.08% -
  Horiz. % 3.82% 49.46% 6.02% 34.08% 3.37% -3.08% 100.00%
EY -47.15 -3.64 -29.96 -5.29 -53.40 58.41 -1.80 72.25%
  YoY % -1,195.33% 87.85% -466.35% 90.09% -191.42% 3,345.00% -
  Horiz. % 2,619.44% 202.22% 1,664.44% 293.89% 2,966.67% -3,245.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS