Highlights

[BINTAI] QoQ Cumulative 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 -     -8.46%    YoY -     -20.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 117,298 47,274 367,759 192,570 151,566 94,323 383,948 -54.54%
  QoQ % 148.12% -87.15% 90.97% 27.05% 60.69% -75.43% -
  Horiz. % 30.55% 12.31% 95.78% 50.16% 39.48% 24.57% 100.00%
PBT 1,600 348 5,434 13,105 12,362 6,224 22,306 -82.65%
  QoQ % 359.77% -93.60% -58.53% 6.01% 98.62% -72.10% -
  Horiz. % 7.17% 1.56% 24.36% 58.75% 55.42% 27.90% 100.00%
Tax -604 -158 -5,333 -2,095 -1,519 -514 -5,116 -75.84%
  QoQ % -282.28% 97.04% -154.56% -37.92% -195.53% 89.95% -
  Horiz. % 11.81% 3.09% 104.24% 40.95% 29.69% 10.05% 100.00%
NP 996 190 101 11,010 10,843 5,710 17,190 -84.95%
  QoQ % 424.21% 88.12% -99.08% 1.54% 89.89% -66.78% -
  Horiz. % 5.79% 1.11% 0.59% 64.05% 63.08% 33.22% 100.00%
NP to SH 67 -130 -9,486 7,598 8,300 4,867 9,536 -96.30%
  QoQ % 151.54% 98.63% -224.85% -8.46% 70.54% -48.96% -
  Horiz. % 0.70% -1.36% -99.48% 79.68% 87.04% 51.04% 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 116,302 47,084 367,658 181,560 140,723 88,613 366,758 -53.40%
  QoQ % 147.01% -87.19% 102.50% 29.02% 58.81% -75.84% -
  Horiz. % 31.71% 12.84% 100.25% 49.50% 38.37% 24.16% 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 0.11 % -0.22 % -15.52 % 10.22 % 11.01 % 6.83 % 14.63 % -96.13%
  QoQ % 150.00% 98.58% -251.86% -7.18% 61.20% -53.32% -
  Horiz. % 0.75% -1.50% -106.08% 69.86% 75.26% 46.68% 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 122.55 47.27 360.96 189.07 148.83 92.64 376.86 -52.61%
  QoQ % 159.26% -86.90% 90.91% 27.04% 60.65% -75.42% -
  Horiz. % 32.52% 12.54% 95.78% 50.17% 39.49% 24.58% 100.00%
EPS 0.07 -0.13 -9.31 7.46 8.15 4.78 9.36 -96.14%
  QoQ % 153.85% 98.60% -224.80% -8.47% 70.50% -48.93% -
  Horiz. % 0.75% -1.39% -99.47% 79.70% 87.07% 51.07% 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 - 318,291
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.85 14.85 115.54 60.50 47.62 29.63 120.63 -54.54%
  QoQ % 148.15% -87.15% 90.98% 27.05% 60.72% -75.44% -
  Horiz. % 30.55% 12.31% 95.78% 50.15% 39.48% 24.56% 100.00%
EPS 0.02 -0.04 -2.98 2.39 2.61 1.53 3.00 -96.43%
  QoQ % 150.00% 98.66% -224.69% -8.43% 70.59% -49.00% -
  Horiz. % 0.67% -1.33% -99.33% 79.67% 87.00% 51.00% 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 0.1864 0.1876 0.1921 0.2336 0.2368 0.2239 0.2049 -6.10%
  QoQ % -0.64% -2.34% -17.77% -1.35% 5.76% 9.27% -
  Horiz. % 90.97% 91.56% 93.75% 114.01% 115.57% 109.27% 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 0.29 1.23 0.10 0.19 0.17 0.37 0.09 117.69%
  QoQ % -76.42% 1,130.00% -47.37% 11.76% -54.05% 311.11% -
  Horiz. % 322.22% 1,366.67% 111.11% 211.11% 188.89% 411.11% 100.00%
P/EPS 500.00 -446.15 -3.97 4.83 3.19 7.11 3.63 2,543.30%
  QoQ % 212.07% -11,138.04% -182.19% 51.41% -55.13% 95.87% -
  Horiz. % 13,774.10% -12,290.63% -109.37% 133.06% 87.88% 195.87% 100.00%
EY 0.20 -0.22 -25.16 20.72 31.35 14.06 27.53 -96.22%
  QoQ % 190.91% 99.13% -221.43% -33.91% 122.97% -48.93% -
  Horiz. % 0.73% -0.80% -91.39% 75.26% 113.88% 51.07% 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 0.56 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 0.26 0.87 0.09 0.19 0.21 0.35 0.10 88.75%
  QoQ % -70.11% 866.67% -52.63% -9.52% -40.00% 250.00% -
  Horiz. % 260.00% 870.00% 90.00% 190.00% 210.00% 350.00% 100.00%
P/EPS 457.14 -315.38 -3.65 4.83 3.80 6.80 4.06 2,211.77%
  QoQ % 244.95% -8,540.55% -175.57% 27.11% -44.12% 67.49% -
  Horiz. % 11,259.61% -7,767.98% -89.90% 118.97% 93.60% 167.49% 100.00%
EY 0.22 -0.32 -27.38 20.72 26.29 14.71 24.63 -95.66%
  QoQ % 168.75% 98.83% -232.14% -21.19% 78.72% -40.28% -
  Horiz. % 0.89% -1.30% -111.17% 84.13% 106.74% 59.72% 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.
 


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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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