Highlights

[BINTAI] QoQ Annualized Quarter Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -38.97%    YoY -     -20.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 234,596 189,096 367,759 256,760 303,132 377,292 383,948 -27.93%
  QoQ % 24.06% -48.58% 43.23% -15.30% -19.66% -1.73% -
  Horiz. % 61.10% 49.25% 95.78% 66.87% 78.95% 98.27% 100.00%
PBT 3,200 1,392 5,434 17,473 24,724 24,896 22,306 -72.50%
  QoQ % 129.89% -74.38% -68.90% -29.33% -0.69% 11.61% -
  Horiz. % 14.35% 6.24% 24.36% 78.33% 110.84% 111.61% 100.00%
Tax -1,208 -632 -5,333 -2,793 -3,038 -2,056 -5,116 -61.70%
  QoQ % -91.14% 88.15% -90.92% 8.05% -47.76% 59.81% -
  Horiz. % 23.61% 12.35% 104.24% 54.60% 59.38% 40.19% 100.00%
NP 1,992 760 101 14,680 21,686 22,840 17,190 -76.14%
  QoQ % 162.11% 652.48% -99.31% -32.31% -5.05% 32.87% -
  Horiz. % 11.59% 4.42% 0.59% 85.40% 126.15% 132.87% 100.00%
NP to SH 134 -520 -9,486 10,130 16,600 19,468 9,536 -94.13%
  QoQ % 125.77% 94.52% -193.64% -38.97% -14.73% 104.15% -
  Horiz. % 1.41% -5.45% -99.48% 106.24% 174.08% 204.15% 100.00%
Tax Rate 37.75 % 45.40 % 98.14 % 15.99 % 12.29 % 8.26 % 22.94 % 39.26%
  QoQ % -16.85% -53.74% 513.76% 30.11% 48.79% -63.99% -
  Horiz. % 164.56% 197.91% 427.81% 69.70% 53.57% 36.01% 100.00%
Total Cost 232,604 188,336 367,658 242,080 281,446 354,452 366,758 -26.12%
  QoQ % 23.50% -48.77% 51.87% -13.99% -20.60% -3.36% -
  Horiz. % 63.42% 51.35% 100.25% 66.01% 76.74% 96.64% 100.00%
Net Worth 59,342 59,719 61,130 74,350 75,361 71,274 65,203 -6.07%
  QoQ % -0.63% -2.31% -17.78% -1.34% 5.74% 9.31% -
  Horiz. % 91.01% 91.59% 93.75% 114.03% 115.58% 109.31% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 59,342 59,719 61,130 74,350 75,361 71,274 65,203 -6.07%
  QoQ % -0.63% -2.31% -17.78% -1.34% 5.74% 9.31% -
  Horiz. % 91.01% 91.59% 93.75% 114.03% 115.58% 109.31% 100.00%
NOSH 95,714 100,000 101,884 101,849 101,840 101,820 101,880 -4.07%
  QoQ % -4.29% -1.85% 0.03% 0.01% 0.02% -0.06% -
  Horiz. % 93.95% 98.15% 100.00% 99.97% 99.96% 99.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.85 % 0.40 % 0.03 % 5.72 % 7.15 % 6.05 % 4.48 % -66.88%
  QoQ % 112.50% 1,233.33% -99.48% -20.00% 18.18% 35.04% -
  Horiz. % 18.97% 8.93% 0.67% 127.68% 159.60% 135.04% 100.00%
ROE 0.23 % -0.87 % -15.52 % 13.63 % 22.03 % 27.31 % 14.63 % -93.68%
  QoQ % 126.44% 94.39% -213.87% -38.13% -19.33% 86.67% -
  Horiz. % 1.57% -5.95% -106.08% 93.16% 150.58% 186.67% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 245.10 189.10 360.96 252.10 297.65 370.55 376.86 -24.88%
  QoQ % 29.61% -47.61% 43.18% -15.30% -19.67% -1.67% -
  Horiz. % 65.04% 50.18% 95.78% 66.89% 78.98% 98.33% 100.00%
EPS 0.14 -0.52 -9.31 9.95 16.30 19.12 9.36 -93.88%
  QoQ % 126.92% 94.41% -193.57% -38.96% -14.75% 104.27% -
  Horiz. % 1.50% -5.56% -99.47% 106.30% 174.15% 204.27% 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 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 0.6400 -2.09%
  QoQ % 3.82% -0.47% -17.81% -1.35% 5.71% 9.38% -
  Horiz. % 96.88% 93.31% 93.75% 114.06% 115.62% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 81.01 65.30 126.99 88.66 104.68 130.28 132.58 -27.93%
  QoQ % 24.06% -48.58% 43.23% -15.30% -19.65% -1.73% -
  Horiz. % 61.10% 49.25% 95.78% 66.87% 78.96% 98.27% 100.00%
EPS 0.05 -0.18 -3.28 3.50 5.73 6.72 3.29 -93.82%
  QoQ % 127.78% 94.51% -193.71% -38.92% -14.73% 104.26% -
  Horiz. % 1.52% -5.47% -99.70% 106.38% 174.16% 204.26% 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 0.2049 0.2062 0.2111 0.2567 0.2602 0.2461 0.2252 -6.09%
  QoQ % -0.63% -2.32% -17.76% -1.35% 5.73% 9.28% -
  Horiz. % 90.99% 91.56% 93.74% 113.99% 115.54% 109.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 0.3400 -
P/RPS 0.14 0.31 0.10 0.14 0.09 0.09 0.09 34.14%
  QoQ % -54.84% 210.00% -28.57% 55.56% 0.00% 0.00% -
  Horiz. % 155.56% 344.44% 111.11% 155.56% 100.00% 100.00% 100.00%
P/EPS 250.00 -111.54 -3.97 3.62 1.60 1.78 3.63 1,567.28%
  QoQ % 324.13% -2,709.57% -209.67% 126.25% -10.11% -50.96% -
  Horiz. % 6,887.05% -3,072.73% -109.37% 99.72% 44.08% 49.04% 100.00%
EY 0.40 -0.90 -25.16 27.63 62.69 56.24 27.53 -94.00%
  QoQ % 144.44% 96.42% -191.06% -55.93% 11.47% 104.29% -
  Horiz. % 1.45% -3.27% -91.39% 100.36% 227.72% 204.29% 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 0.56 0.97 0.62 0.49 0.35 0.49 0.53 3.73%
  QoQ % -42.27% 56.45% 26.53% 40.00% -28.57% -7.55% -
  Horiz. % 105.66% 183.02% 116.98% 92.45% 66.04% 92.45% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 -
Price 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 0.3800 -
P/RPS 0.13 0.22 0.09 0.14 0.10 0.09 0.10 19.06%
  QoQ % -40.91% 144.44% -35.71% 40.00% 11.11% -10.00% -
  Horiz. % 130.00% 220.00% 90.00% 140.00% 100.00% 90.00% 100.00%
P/EPS 228.57 -78.85 -3.65 3.62 1.90 1.70 4.06 1,358.17%
  QoQ % 389.88% -2,060.27% -200.83% 90.53% 11.76% -58.13% -
  Horiz. % 5,629.80% -1,942.12% -89.90% 89.16% 46.80% 41.87% 100.00%
EY 0.44 -1.27 -27.38 27.63 52.58 58.83 24.63 -93.12%
  QoQ % 134.65% 95.36% -199.10% -47.45% -10.62% 138.86% -
  Horiz. % 1.79% -5.16% -111.17% 112.18% 213.48% 238.86% 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 0.52 0.69 0.57 0.49 0.42 0.46 0.59 -8.05%
  QoQ % -24.64% 21.05% 16.33% 16.67% -8.70% -22.03% -
  Horiz. % 88.14% 116.95% 96.61% 83.05% 71.19% 77.97% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers