Highlights

[BINTAI] QoQ Quarter Result on 2012-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     99.24%    YoY -     -102.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 149,918 84,601 70,024 47,274 175,189 41,004 57,243 89.89%
  QoQ % 77.21% 20.82% 48.12% -73.02% 327.25% -28.37% -
  Horiz. % 261.90% 147.79% 122.33% 82.58% 306.04% 71.63% 100.00%
PBT 4,295 1,005 1,252 348 -7,671 743 6,138 -21.17%
  QoQ % 327.36% -19.73% 259.77% 104.54% -1,132.44% -87.90% -
  Horiz. % 69.97% 16.37% 20.40% 5.67% -124.98% 12.10% 100.00%
Tax -1,019 -1,972 -446 -158 -3,238 -576 -1,005 0.93%
  QoQ % 48.33% -342.15% -182.28% 95.12% -462.15% 42.69% -
  Horiz. % 101.39% 196.22% 44.38% 15.72% 322.19% 57.31% 100.00%
NP 3,276 -967 806 190 -10,909 167 5,133 -25.85%
  QoQ % 438.78% -219.98% 324.21% 101.74% -6,632.34% -96.75% -
  Horiz. % 63.82% -18.84% 15.70% 3.70% -212.53% 3.25% 100.00%
NP to SH 1,285 -2,171 197 -130 -17,084 -702 3,433 -48.03%
  QoQ % 159.19% -1,202.03% 251.54% 99.24% -2,333.62% -120.45% -
  Horiz. % 37.43% -63.24% 5.74% -3.79% -497.64% -20.45% 100.00%
Tax Rate 23.73 % 196.22 % 35.62 % 45.40 % - % 77.52 % 16.37 % 28.06%
  QoQ % -87.91% 450.87% -21.54% 0.00% 0.00% 373.55% -
  Horiz. % 144.96% 1,198.66% 217.59% 277.34% 0.00% 473.55% 100.00%
Total Cost 146,642 85,568 69,218 47,084 186,098 40,837 52,110 99.20%
  QoQ % 71.37% 23.62% 47.01% -74.70% 355.71% -21.63% -
  Horiz. % 281.41% 164.21% 132.83% 90.36% 357.13% 78.37% 100.00%
Net Worth 62,210 60,135 64,284 59,719 61,147 74,269 75,383 -12.01%
  QoQ % 3.45% -6.45% 7.64% -2.33% -17.67% -1.48% -
  Horiz. % 82.53% 79.77% 85.28% 79.22% 81.12% 98.52% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,210 60,135 64,284 59,719 61,147 74,269 75,383 -12.01%
  QoQ % 3.45% -6.45% 7.64% -2.33% -17.67% -1.48% -
  Horiz. % 82.53% 79.77% 85.28% 79.22% 81.12% 98.52% 100.00%
NOSH 101,984 101,924 103,684 100,000 101,912 101,739 101,869 0.07%
  QoQ % 0.06% -1.70% 3.68% -1.88% 0.17% -0.13% -
  Horiz. % 100.11% 100.05% 101.78% 98.16% 100.04% 99.87% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.19 % -1.14 % 1.15 % 0.40 % -6.23 % 0.41 % 8.97 % -60.90%
  QoQ % 292.11% -199.13% 187.50% 106.42% -1,619.51% -95.43% -
  Horiz. % 24.41% -12.71% 12.82% 4.46% -69.45% 4.57% 100.00%
ROE 2.07 % -3.61 % 0.31 % -0.22 % -27.94 % -0.95 % 4.55 % -40.82%
  QoQ % 157.34% -1,264.52% 240.91% 99.21% -2,841.05% -120.88% -
  Horiz. % 45.49% -79.34% 6.81% -4.84% -614.07% -20.88% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 147.00 83.00 67.54 47.27 171.90 40.30 56.19 89.75%
  QoQ % 77.11% 22.89% 42.88% -72.50% 326.55% -28.28% -
  Horiz. % 261.61% 147.71% 120.20% 84.13% 305.93% 71.72% 100.00%
EPS 1.26 -2.13 0.19 -0.13 -16.77 -0.69 3.37 -48.07%
  QoQ % 159.15% -1,221.05% 246.15% 99.22% -2,330.43% -120.47% -
  Horiz. % 37.39% -63.20% 5.64% -3.86% -497.63% -20.47% 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 0.6100 0.5900 0.6200 0.5972 0.6000 0.7300 0.7400 -12.07%
  QoQ % 3.39% -4.84% 3.82% -0.47% -17.81% -1.35% -
  Horiz. % 82.43% 79.73% 83.78% 80.70% 81.08% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.82 24.17 20.00 13.50 50.04 11.71 16.35 89.89%
  QoQ % 77.16% 20.85% 48.15% -73.02% 327.33% -28.38% -
  Horiz. % 261.90% 147.83% 122.32% 82.57% 306.06% 71.62% 100.00%
EPS 0.37 -0.62 0.06 -0.04 -4.88 -0.20 0.98 -47.73%
  QoQ % 159.68% -1,133.33% 250.00% 99.18% -2,340.00% -120.41% -
  Horiz. % 37.76% -63.27% 6.12% -4.08% -497.96% -20.41% 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 0.1777 0.1718 0.1836 0.1706 0.1747 0.2121 0.2153 -12.00%
  QoQ % 3.43% -6.43% 7.62% -2.35% -17.63% -1.49% -
  Horiz. % 82.54% 79.80% 85.28% 79.24% 81.14% 98.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2950 0.3100 0.3500 0.5800 0.3700 0.3600 0.2600 -
P/RPS 0.20 0.37 0.52 1.23 0.22 0.89 0.46 -42.58%
  QoQ % -45.95% -28.85% -57.72% 459.09% -75.28% 93.48% -
  Horiz. % 43.48% 80.43% 113.04% 267.39% 47.83% 193.48% 100.00%
P/EPS 23.41 -14.55 184.21 -446.15 -2.21 -52.17 7.72 109.36%
  QoQ % 260.89% -107.90% 141.29% -20,087.78% 95.76% -775.78% -
  Horiz. % 303.24% -188.47% 2,386.14% -5,779.15% -28.63% -675.78% 100.00%
EY 4.27 -6.87 0.54 -0.22 -45.31 -1.92 12.96 -52.26%
  QoQ % 162.15% -1,372.22% 345.45% 99.51% -2,259.90% -114.81% -
  Horiz. % 32.95% -53.01% 4.17% -1.70% -349.61% -14.81% 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 0.48 0.53 0.56 0.97 0.62 0.49 0.35 23.41%
  QoQ % -9.43% -5.36% -42.27% 56.45% 26.53% 40.00% -
  Horiz. % 137.14% 151.43% 160.00% 277.14% 177.14% 140.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 -
Price 0.3700 0.3200 0.3200 0.4100 0.3400 0.3600 0.3100 -
P/RPS 0.25 0.39 0.47 0.87 0.20 0.89 0.55 -40.85%
  QoQ % -35.90% -17.02% -45.98% 335.00% -77.53% 61.82% -
  Horiz. % 45.45% 70.91% 85.45% 158.18% 36.36% 161.82% 100.00%
P/EPS 29.37 -15.02 168.42 -315.38 -2.03 -52.17 9.20 116.66%
  QoQ % 295.54% -108.92% 153.40% -15,435.96% 96.11% -667.07% -
  Horiz. % 319.24% -163.26% 1,830.65% -3,428.04% -22.07% -567.07% 100.00%
EY 3.41 -6.66 0.59 -0.32 -49.30 -1.92 10.87 -53.80%
  QoQ % 151.20% -1,228.81% 284.38% 99.35% -2,467.71% -117.66% -
  Horiz. % 31.37% -61.27% 5.43% -2.94% -453.54% -17.66% 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 0.61 0.54 0.52 0.69 0.57 0.49 0.42 28.22%
  QoQ % 12.96% 3.85% -24.64% 21.05% 16.33% 16.67% -
  Horiz. % 145.24% 128.57% 123.81% 164.29% 135.71% 116.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS