Highlights

[BINTAI] QoQ Annualized Quarter Result on 2012-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -193.64%    YoY -     -199.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 269,198 234,596 189,096 367,759 256,760 303,132 377,292 -20.07%
  QoQ % 14.75% 24.06% -48.58% 43.23% -15.30% -19.66% -
  Horiz. % 71.35% 62.18% 50.12% 97.47% 68.05% 80.34% 100.00%
PBT 3,473 3,200 1,392 5,434 17,473 24,724 24,896 -72.94%
  QoQ % 8.54% 129.89% -74.38% -68.90% -29.33% -0.69% -
  Horiz. % 13.95% 12.85% 5.59% 21.83% 70.19% 99.31% 100.00%
Tax -3,434 -1,208 -632 -5,333 -2,793 -3,038 -2,056 40.57%
  QoQ % -184.33% -91.14% 88.15% -90.92% 8.05% -47.76% -
  Horiz. % 167.06% 58.75% 30.74% 259.39% 135.86% 147.76% 100.00%
NP 38 1,992 760 101 14,680 21,686 22,840 -98.55%
  QoQ % -98.06% 162.11% 652.48% -99.31% -32.31% -5.05% -
  Horiz. % 0.17% 8.72% 3.33% 0.44% 64.27% 94.95% 100.00%
NP to SH -2,805 134 -520 -9,486 10,130 16,600 19,468 -
  QoQ % -2,193.53% 125.77% 94.52% -193.64% -38.97% -14.73% -
  Horiz. % -14.41% 0.69% -2.67% -48.73% 52.04% 85.27% 100.00%
Tax Rate 98.89 % 37.75 % 45.40 % 98.14 % 15.99 % 12.29 % 8.26 % 419.41%
  QoQ % 161.96% -16.85% -53.74% 513.76% 30.11% 48.79% -
  Horiz. % 1,197.22% 457.02% 549.64% 1,188.14% 193.58% 148.79% 100.00%
Total Cost 269,160 232,604 188,336 367,658 242,080 281,446 354,452 -16.70%
  QoQ % 15.72% 23.50% -48.77% 51.87% -13.99% -20.60% -
  Horiz. % 75.94% 65.62% 53.13% 103.73% 68.30% 79.40% 100.00%
Net Worth 60,260 59,342 59,719 61,130 74,350 75,361 71,274 -10.54%
  QoQ % 1.55% -0.63% -2.31% -17.78% -1.34% 5.74% -
  Horiz. % 84.55% 83.26% 83.79% 85.77% 104.32% 105.74% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,260 59,342 59,719 61,130 74,350 75,361 71,274 -10.54%
  QoQ % 1.55% -0.63% -2.31% -17.78% -1.34% 5.74% -
  Horiz. % 84.55% 83.26% 83.79% 85.77% 104.32% 105.74% 100.00%
NOSH 102,135 95,714 100,000 101,884 101,849 101,840 101,820 0.21%
  QoQ % 6.71% -4.29% -1.85% 0.03% 0.01% 0.02% -
  Horiz. % 100.31% 94.00% 98.21% 100.06% 100.03% 100.02% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.01 % 0.85 % 0.40 % 0.03 % 5.72 % 7.15 % 6.05 % -98.57%
  QoQ % -98.82% 112.50% 1,233.33% -99.48% -20.00% 18.18% -
  Horiz. % 0.17% 14.05% 6.61% 0.50% 94.55% 118.18% 100.00%
ROE -4.66 % 0.23 % -0.87 % -15.52 % 13.63 % 22.03 % 27.31 % -
  QoQ % -2,126.09% 126.44% 94.39% -213.87% -38.13% -19.33% -
  Horiz. % -17.06% 0.84% -3.19% -56.83% 49.91% 80.67% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 263.57 245.10 189.10 360.96 252.10 297.65 370.55 -20.23%
  QoQ % 7.54% 29.61% -47.61% 43.18% -15.30% -19.67% -
  Horiz. % 71.13% 66.14% 51.03% 97.41% 68.03% 80.33% 100.00%
EPS -2.75 0.14 -0.52 -9.31 9.95 16.30 19.12 -
  QoQ % -2,064.29% 126.92% 94.41% -193.57% -38.96% -14.75% -
  Horiz. % -14.38% 0.73% -2.72% -48.69% 52.04% 85.25% 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 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 -10.73%
  QoQ % -4.84% 3.82% -0.47% -17.81% -1.35% 5.71% -
  Horiz. % 84.29% 88.57% 85.31% 85.71% 104.29% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.96 81.01 65.30 126.99 88.66 104.68 130.28 -20.07%
  QoQ % 14.75% 24.06% -48.58% 43.23% -15.30% -19.65% -
  Horiz. % 71.35% 62.18% 50.12% 97.47% 68.05% 80.35% 100.00%
EPS -0.97 0.05 -0.18 -3.28 3.50 5.73 6.72 -
  QoQ % -2,040.00% 127.78% 94.51% -193.71% -38.92% -14.73% -
  Horiz. % -14.43% 0.74% -2.68% -48.81% 52.08% 85.27% 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 0.2081 0.2049 0.2062 0.2111 0.2567 0.2602 0.2461 -10.53%
  QoQ % 1.56% -0.63% -2.32% -17.76% -1.35% 5.73% -
  Horiz. % 84.56% 83.26% 83.79% 85.78% 104.31% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 -
P/RPS 0.12 0.14 0.31 0.10 0.14 0.09 0.09 21.04%
  QoQ % -14.29% -54.84% 210.00% -28.57% 55.56% 0.00% -
  Horiz. % 133.33% 155.56% 344.44% 111.11% 155.56% 100.00% 100.00%
P/EPS -11.29 250.00 -111.54 -3.97 3.62 1.60 1.78 -
  QoQ % -104.52% 324.13% -2,709.57% -209.67% 126.25% -10.11% -
  Horiz. % -634.27% 14,044.94% -6,266.29% -223.03% 203.37% 89.89% 100.00%
EY -8.86 0.40 -0.90 -25.16 27.63 62.69 56.24 -
  QoQ % -2,315.00% 144.44% 96.42% -191.06% -55.93% 11.47% -
  Horiz. % -15.75% 0.71% -1.60% -44.74% 49.13% 111.47% 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 0.53 0.56 0.97 0.62 0.49 0.35 0.49 5.35%
  QoQ % -5.36% -42.27% 56.45% 26.53% 40.00% -28.57% -
  Horiz. % 108.16% 114.29% 197.96% 126.53% 100.00% 71.43% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 -
Price 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 -
P/RPS 0.12 0.13 0.22 0.09 0.14 0.10 0.09 21.04%
  QoQ % -7.69% -40.91% 144.44% -35.71% 40.00% 11.11% -
  Horiz. % 133.33% 144.44% 244.44% 100.00% 155.56% 111.11% 100.00%
P/EPS -11.65 228.57 -78.85 -3.65 3.62 1.90 1.70 -
  QoQ % -105.10% 389.88% -2,060.27% -200.83% 90.53% 11.76% -
  Horiz. % -685.29% 13,445.29% -4,638.23% -214.71% 212.94% 111.76% 100.00%
EY -8.58 0.44 -1.27 -27.38 27.63 52.58 58.83 -
  QoQ % -2,050.00% 134.65% 95.36% -199.10% -47.45% -10.62% -
  Horiz. % -14.58% 0.75% -2.16% -46.54% 46.97% 89.38% 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 0.54 0.52 0.69 0.57 0.49 0.42 0.46 11.23%
  QoQ % 3.85% -24.64% 21.05% 16.33% 16.67% -8.70% -
  Horiz. % 117.39% 113.04% 150.00% 123.91% 106.52% 91.30% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

302  231  529  1309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17-0.02 
 LAMBO 0.0350.00 
 MMAG-WB 0.155-0.015 
 KANGER 0.25-0.01 
 VERTICE 0.375+0.095 
 MMAG 0.995-0.005 
 SAPNRG 0.110.00 
 PERMAJU 0.225+0.025 
 VELESTO 0.130.00 
 FINTEC 0.105+0.005 

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