Highlights

[BINTAI] QoQ Annualized Quarter Result on 2012-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     94.52%    YoY -     -102.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 355,339 269,198 234,596 189,096 367,759 256,760 303,132 11.16%
  QoQ % 32.00% 14.75% 24.06% -48.58% 43.23% -15.30% -
  Horiz. % 117.22% 88.81% 77.39% 62.38% 121.32% 84.70% 100.00%
PBT 6,900 3,473 3,200 1,392 5,434 17,473 24,724 -57.26%
  QoQ % 98.66% 8.54% 129.89% -74.38% -68.90% -29.33% -
  Horiz. % 27.91% 14.05% 12.94% 5.63% 21.98% 70.67% 100.00%
Tax -3,595 -3,434 -1,208 -632 -5,333 -2,793 -3,038 11.87%
  QoQ % -4.67% -184.33% -91.14% 88.15% -90.92% 8.05% -
  Horiz. % 118.33% 113.06% 39.76% 20.80% 175.54% 91.95% 100.00%
NP 3,305 38 1,992 760 101 14,680 21,686 -71.44%
  QoQ % 8,447.56% -98.06% 162.11% 652.48% -99.31% -32.31% -
  Horiz. % 15.24% 0.18% 9.19% 3.50% 0.47% 67.69% 100.00%
NP to SH -819 -2,805 134 -520 -9,486 10,130 16,600 -
  QoQ % 70.81% -2,193.53% 125.77% 94.52% -193.64% -38.97% -
  Horiz. % -4.93% -16.90% 0.81% -3.13% -57.14% 61.03% 100.00%
Tax Rate 52.10 % 98.89 % 37.75 % 45.40 % 98.14 % 15.99 % 12.29 % 161.70%
  QoQ % -47.32% 161.96% -16.85% -53.74% 513.76% 30.11% -
  Horiz. % 423.92% 804.64% 307.16% 369.41% 798.54% 130.11% 100.00%
Total Cost 352,034 269,160 232,604 188,336 367,658 242,080 281,446 16.07%
  QoQ % 30.79% 15.72% 23.50% -48.77% 51.87% -13.99% -
  Horiz. % 125.08% 95.63% 82.65% 66.92% 130.63% 86.01% 100.00%
Net Worth 62,448 60,260 59,342 59,719 61,130 74,350 75,361 -11.77%
  QoQ % 3.63% 1.55% -0.63% -2.31% -17.78% -1.34% -
  Horiz. % 82.87% 79.96% 78.74% 79.24% 81.12% 98.66% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,448 60,260 59,342 59,719 61,130 74,350 75,361 -11.77%
  QoQ % 3.63% 1.55% -0.63% -2.31% -17.78% -1.34% -
  Horiz. % 82.87% 79.96% 78.74% 79.24% 81.12% 98.66% 100.00%
NOSH 102,374 102,135 95,714 100,000 101,884 101,849 101,840 0.35%
  QoQ % 0.23% 6.71% -4.29% -1.85% 0.03% 0.01% -
  Horiz. % 100.52% 100.29% 93.98% 98.19% 100.04% 100.01% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.93 % 0.01 % 0.85 % 0.40 % 0.03 % 5.72 % 7.15 % -74.30%
  QoQ % 9,200.00% -98.82% 112.50% 1,233.33% -99.48% -20.00% -
  Horiz. % 13.01% 0.14% 11.89% 5.59% 0.42% 80.00% 100.00%
ROE -1.31 % -4.66 % 0.23 % -0.87 % -15.52 % 13.63 % 22.03 % -
  QoQ % 71.89% -2,126.09% 126.44% 94.39% -213.87% -38.13% -
  Horiz. % -5.95% -21.15% 1.04% -3.95% -70.45% 61.87% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 347.10 263.57 245.10 189.10 360.96 252.10 297.65 10.78%
  QoQ % 31.69% 7.54% 29.61% -47.61% 43.18% -15.30% -
  Horiz. % 116.61% 88.55% 82.35% 63.53% 121.27% 84.70% 100.00%
EPS -0.80 -2.75 0.14 -0.52 -9.31 9.95 16.30 -
  QoQ % 70.91% -2,064.29% 126.92% 94.41% -193.57% -38.96% -
  Horiz. % -4.91% -16.87% 0.86% -3.19% -57.12% 61.04% 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 0.6100 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 -12.07%
  QoQ % 3.39% -4.84% 3.82% -0.47% -17.81% -1.35% -
  Horiz. % 82.43% 79.73% 83.78% 80.70% 81.08% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 122.70 92.96 81.01 65.30 126.99 88.66 104.68 11.16%
  QoQ % 31.99% 14.75% 24.06% -48.58% 43.23% -15.30% -
  Horiz. % 117.21% 88.80% 77.39% 62.38% 121.31% 84.70% 100.00%
EPS -0.28 -0.97 0.05 -0.18 -3.28 3.50 5.73 -
  QoQ % 71.13% -2,040.00% 127.78% 94.51% -193.71% -38.92% -
  Horiz. % -4.89% -16.93% 0.87% -3.14% -57.24% 61.08% 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 0.2156 0.2081 0.2049 0.2062 0.2111 0.2567 0.2602 -11.77%
  QoQ % 3.60% 1.56% -0.63% -2.32% -17.76% -1.35% -
  Horiz. % 82.86% 79.98% 78.75% 79.25% 81.13% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2950 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 -
P/RPS 0.08 0.12 0.14 0.31 0.10 0.14 0.09 -7.55%
  QoQ % -33.33% -14.29% -54.84% 210.00% -28.57% 55.56% -
  Horiz. % 88.89% 133.33% 155.56% 344.44% 111.11% 155.56% 100.00%
P/EPS -36.88 -11.29 250.00 -111.54 -3.97 3.62 1.60 -
  QoQ % -226.66% -104.52% 324.13% -2,709.57% -209.67% 126.25% -
  Horiz. % -2,305.00% -705.62% 15,625.00% -6,971.25% -248.12% 226.25% 100.00%
EY -2.71 -8.86 0.40 -0.90 -25.16 27.63 62.69 -
  QoQ % 69.41% -2,315.00% 144.44% 96.42% -191.06% -55.93% -
  Horiz. % -4.32% -14.13% 0.64% -1.44% -40.13% 44.07% 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 0.48 0.53 0.56 0.97 0.62 0.49 0.35 23.41%
  QoQ % -9.43% -5.36% -42.27% 56.45% 26.53% 40.00% -
  Horiz. % 137.14% 151.43% 160.00% 277.14% 177.14% 140.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 -
Price 0.3700 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 -
P/RPS 0.11 0.12 0.13 0.22 0.09 0.14 0.10 6.55%
  QoQ % -8.33% -7.69% -40.91% 144.44% -35.71% 40.00% -
  Horiz. % 110.00% 120.00% 130.00% 220.00% 90.00% 140.00% 100.00%
P/EPS -46.25 -11.65 228.57 -78.85 -3.65 3.62 1.90 -
  QoQ % -297.00% -105.10% 389.88% -2,060.27% -200.83% 90.53% -
  Horiz. % -2,434.21% -613.16% 12,030.00% -4,150.00% -192.11% 190.53% 100.00%
EY -2.16 -8.58 0.44 -1.27 -27.38 27.63 52.58 -
  QoQ % 74.83% -2,050.00% 134.65% 95.36% -199.10% -47.45% -
  Horiz. % -4.11% -16.32% 0.84% -2.42% -52.07% 52.55% 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 0.61 0.54 0.52 0.69 0.57 0.49 0.42 28.22%
  QoQ % 12.96% 3.85% -24.64% 21.05% 16.33% 16.67% -
  Horiz. % 145.24% 128.57% 123.81% 164.29% 135.71% 116.67% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers