Highlights

[BINTAI] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     61.07%    YoY -     91.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 318,589 236,354 104,507 355,339 201,899 117,298 47,274 255.55%
  QoQ % 34.79% 126.16% -70.59% 76.00% 72.12% 148.12% -
  Horiz. % 673.92% 499.97% 221.07% 751.66% 427.08% 248.12% 100.00%
PBT 3,087 994 -3,253 6,900 2,605 1,600 348 326.82%
  QoQ % 210.56% 130.56% -147.14% 164.88% 62.81% 359.77% -
  Horiz. % 887.07% 285.63% -934.77% 1,982.76% 748.56% 459.77% 100.00%
Tax -1,097 -868 -274 -3,595 -2,576 -604 -158 262.66%
  QoQ % -26.38% -216.79% 92.38% -39.56% -326.49% -282.28% -
  Horiz. % 694.30% 549.37% 173.42% 2,275.32% 1,630.38% 382.28% 100.00%
NP 1,990 126 -3,527 3,305 29 996 190 376.66%
  QoQ % 1,479.37% 103.57% -206.72% 11,296.55% -97.09% 424.21% -
  Horiz. % 1,047.37% 66.32% -1,856.32% 1,739.47% 15.26% 524.21% 100.00%
NP to SH 226 -811 -3,960 -819 -2,104 67 -130 -
  QoQ % 127.87% 79.52% -383.52% 61.07% -3,240.30% 151.54% -
  Horiz. % -173.85% 623.85% 3,046.15% 630.00% 1,618.46% -51.54% 100.00%
Tax Rate 35.54 % 87.32 % - % 52.10 % 98.89 % 37.75 % 45.40 % -15.02%
  QoQ % -59.30% 0.00% 0.00% -47.32% 161.96% -16.85% -
  Horiz. % 78.28% 192.33% 0.00% 114.76% 217.82% 83.15% 100.00%
Total Cost 316,599 236,228 108,034 352,034 201,870 116,302 47,084 255.02%
  QoQ % 34.02% 118.66% -69.31% 74.39% 73.57% 147.01% -
  Horiz. % 672.41% 501.72% 229.45% 747.67% 428.74% 247.01% 100.00%
Net Worth 60,609 62,852 58,025 62,448 60,260 59,342 59,719 0.99%
  QoQ % -3.57% 8.32% -7.08% 3.63% 1.55% -0.63% -
  Horiz. % 101.49% 105.25% 97.16% 104.57% 100.90% 99.37% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 60,609 62,852 58,025 62,448 60,260 59,342 59,719 0.99%
  QoQ % -3.57% 8.32% -7.08% 3.63% 1.55% -0.63% -
  Horiz. % 101.49% 105.25% 97.16% 104.57% 100.90% 99.37% 100.00%
NOSH 102,727 101,374 101,799 102,374 102,135 95,714 100,000 1.81%
  QoQ % 1.33% -0.42% -0.56% 0.23% 6.71% -4.29% -
  Horiz. % 102.73% 101.37% 101.80% 102.37% 102.14% 95.71% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.62 % 0.05 % -3.37 % 0.93 % 0.01 % 0.85 % 0.40 % 33.83%
  QoQ % 1,140.00% 101.48% -462.37% 9,200.00% -98.82% 112.50% -
  Horiz. % 155.00% 12.50% -842.50% 232.50% 2.50% 212.50% 100.00%
ROE 0.37 % -1.29 % -6.82 % -1.31 % -3.49 % 0.11 % -0.22 % -
  QoQ % 128.68% 81.09% -420.61% 62.46% -3,272.73% 150.00% -
  Horiz. % -168.18% 586.36% 3,100.00% 595.45% 1,586.36% -50.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 310.13 233.15 102.66 347.10 197.68 122.55 47.27 249.26%
  QoQ % 33.02% 127.11% -70.42% 75.59% 61.31% 159.26% -
  Horiz. % 656.08% 493.23% 217.18% 734.29% 418.19% 259.26% 100.00%
EPS 0.22 -0.80 -3.89 -0.80 -2.06 0.07 -0.13 -
  QoQ % 127.50% 79.43% -386.25% 61.17% -3,042.86% 153.85% -
  Horiz. % -169.23% 615.38% 2,992.31% 615.38% 1,584.62% -53.85% 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 0.5700 0.6100 0.5900 0.6200 0.5972 -0.80%
  QoQ % -4.84% 8.77% -6.56% 3.39% -4.84% 3.82% -
  Horiz. % 98.79% 103.82% 95.45% 102.14% 98.79% 103.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.42 61.89 27.37 93.05 52.87 30.71 12.38 255.51%
  QoQ % 34.79% 126.12% -70.59% 76.00% 72.16% 148.06% -
  Horiz. % 673.83% 499.92% 221.08% 751.62% 427.06% 248.06% 100.00%
EPS 0.06 -0.21 -1.04 -0.21 -0.55 0.02 -0.03 -
  QoQ % 128.57% 79.81% -395.24% 61.82% -2,850.00% 166.67% -
  Horiz. % -200.00% 700.00% 3,466.67% 700.00% 1,833.33% -66.67% 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 0.1587 0.1646 0.1519 0.1635 0.1578 0.1554 0.1564 0.98%
  QoQ % -3.58% 8.36% -7.09% 3.61% 1.54% -0.64% -
  Horiz. % 101.47% 105.24% 97.12% 104.54% 100.90% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3050 0.3150 0.3450 0.2950 0.3100 0.3500 0.5800 -
P/RPS 0.10 0.14 0.34 0.08 0.16 0.29 1.23 -81.15%
  QoQ % -28.57% -58.82% 325.00% -50.00% -44.83% -76.42% -
  Horiz. % 8.13% 11.38% 27.64% 6.50% 13.01% 23.58% 100.00%
P/EPS 138.64 -39.38 -8.87 -36.88 -15.05 500.00 -446.15 -
  QoQ % 452.06% -343.97% 75.95% -145.05% -103.01% 212.07% -
  Horiz. % -31.07% 8.83% 1.99% 8.27% 3.37% -112.07% 100.00%
EY 0.72 -2.54 -11.28 -2.71 -6.65 0.20 -0.22 -
  QoQ % 128.35% 77.48% -316.24% 59.25% -3,425.00% 190.91% -
  Horiz. % -327.27% 1,154.55% 5,127.27% 1,231.82% 3,022.73% -90.91% 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 0.51 0.61 0.48 0.53 0.56 0.97 -33.93%
  QoQ % 1.96% -16.39% 27.08% -9.43% -5.36% -42.27% -
  Horiz. % 53.61% 52.58% 62.89% 49.48% 54.64% 57.73% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 -
Price 0.3450 0.3150 0.3000 0.3700 0.3200 0.3200 0.4100 -
P/RPS 0.11 0.14 0.29 0.11 0.16 0.26 0.87 -74.71%
  QoQ % -21.43% -51.72% 163.64% -31.25% -38.46% -70.11% -
  Horiz. % 12.64% 16.09% 33.33% 12.64% 18.39% 29.89% 100.00%
P/EPS 156.82 -39.38 -7.71 -46.25 -15.53 457.14 -315.38 -
  QoQ % 498.22% -410.77% 83.33% -197.81% -103.40% 244.95% -
  Horiz. % -49.72% 12.49% 2.44% 14.66% 4.92% -144.95% 100.00%
EY 0.64 -2.54 -12.97 -2.16 -6.44 0.22 -0.32 -
  QoQ % 125.20% 80.42% -500.46% 66.46% -3,027.27% 168.75% -
  Horiz. % -200.00% 793.75% 4,053.12% 675.00% 2,012.50% -68.75% 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 0.58 0.51 0.53 0.61 0.54 0.52 0.69 -10.90%
  QoQ % 13.73% -3.77% -13.11% 12.96% 3.85% -24.64% -
  Horiz. % 84.06% 73.91% 76.81% 88.41% 78.26% 75.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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