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 - 289,591
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.77 29.21 24.18 16.32 60.50 14.16 19.77 89.87%
  QoQ % 77.23% 20.80% 48.16% -73.02% 327.26% -28.38% -
  Horiz. % 261.86% 147.75% 122.31% 82.55% 306.02% 71.62% 100.00%
EPS 0.44 -0.75 0.07 -0.04 -5.90 -0.24 1.19 -48.45%
  QoQ % 158.67% -1,171.43% 275.00% 99.32% -2,358.33% -120.17% -
  Horiz. % 36.97% -63.03% 5.88% -3.36% -495.80% -20.17% 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 0.2148 0.2077 0.2220 0.2062 0.2112 0.2565 0.2603 -12.01%
  QoQ % 3.42% -6.44% 7.66% -2.37% -17.66% -1.46% -
  Horiz. % 82.52% 79.79% 85.29% 79.22% 81.14% 98.54% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers