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.
 


 

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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers