Highlights

[BINTAI] QoQ Quarter Result on 2013-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -408.17%    YoY -     -2,946.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 80,213 82,235 116,953 104,507 149,918 84,601 70,024 9.49%
  QoQ % -2.46% -29.69% 11.91% -30.29% 77.21% 20.82% -
  Horiz. % 114.55% 117.44% 167.02% 149.24% 214.10% 120.82% 100.00%
PBT 2,954 2,093 4,247 -3,253 4,295 1,005 1,252 77.32%
  QoQ % 41.14% -50.72% 230.56% -175.74% 327.36% -19.73% -
  Horiz. % 235.94% 167.17% 339.22% -259.82% 343.05% 80.27% 100.00%
Tax -2,174 -229 -7,900 -274 -1,019 -1,972 -446 187.76%
  QoQ % -849.35% 97.10% -2,783.21% 73.11% 48.33% -342.15% -
  Horiz. % 487.44% 51.35% 1,771.30% 61.43% 228.48% 442.15% 100.00%
NP 780 1,864 -3,653 -3,527 3,276 -967 806 -2.16%
  QoQ % -58.15% 151.03% -3.57% -207.66% 438.78% -219.98% -
  Horiz. % 96.77% 231.27% -453.23% -437.59% 406.45% -119.98% 100.00%
NP to SH -1,732 1,037 3,149 -3,960 1,285 -2,171 197 -
  QoQ % -267.02% -67.07% 179.52% -408.17% 159.19% -1,202.03% -
  Horiz. % -879.19% 526.40% 1,598.48% -2,010.15% 652.28% -1,102.03% 100.00%
Tax Rate 73.60 % 10.94 % 186.01 % - % 23.73 % 196.22 % 35.62 % 62.30%
  QoQ % 572.76% -94.12% 0.00% 0.00% -87.91% 450.87% -
  Horiz. % 206.63% 30.71% 522.21% 0.00% 66.62% 550.87% 100.00%
Total Cost 79,433 80,371 120,606 108,034 146,642 85,568 69,218 9.62%
  QoQ % -1.17% -33.36% 11.64% -26.33% 71.37% 23.62% -
  Horiz. % 114.76% 116.11% 174.24% 156.08% 211.86% 123.62% 100.00%
Net Worth 58,072 59,983 63,183 58,025 62,210 60,135 64,284 -6.56%
  QoQ % -3.18% -5.07% 8.89% -6.73% 3.45% -6.45% -
  Horiz. % 90.34% 93.31% 98.29% 90.26% 96.77% 93.55% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 58,072 59,983 63,183 58,025 62,210 60,135 64,284 -6.56%
  QoQ % -3.18% -5.07% 8.89% -6.73% 3.45% -6.45% -
  Horiz. % 90.34% 93.31% 98.29% 90.26% 96.77% 93.55% 100.00%
NOSH 101,882 101,666 101,909 101,799 101,984 101,924 103,684 -1.16%
  QoQ % 0.21% -0.24% 0.11% -0.18% 0.06% -1.70% -
  Horiz. % 98.26% 98.05% 98.29% 98.18% 98.36% 98.30% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.97 % 2.27 % -3.12 % -3.37 % 2.19 % -1.14 % 1.15 % -10.74%
  QoQ % -57.27% 172.76% 7.42% -253.88% 292.11% -199.13% -
  Horiz. % 84.35% 197.39% -271.30% -293.04% 190.43% -99.13% 100.00%
ROE -2.98 % 1.73 % 4.98 % -6.82 % 2.07 % -3.61 % 0.31 % -
  QoQ % -272.25% -65.26% 173.02% -429.47% 157.34% -1,264.52% -
  Horiz. % -961.29% 558.06% 1,606.45% -2,200.00% 667.74% -1,164.52% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.73 80.89 114.76 102.66 147.00 83.00 67.54 10.77%
  QoQ % -2.67% -29.51% 11.79% -30.16% 77.11% 22.89% -
  Horiz. % 116.57% 119.77% 169.91% 152.00% 217.65% 122.89% 100.00%
EPS -1.70 1.02 3.09 -3.89 1.26 -2.13 0.19 -
  QoQ % -266.67% -66.99% 179.43% -408.73% 159.15% -1,221.05% -
  Horiz. % -894.74% 536.84% 1,626.32% -2,047.37% 663.16% -1,121.05% 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 0.5700 0.5900 0.6200 0.5700 0.6100 0.5900 0.6200 -5.46%
  QoQ % -3.39% -4.84% 8.77% -6.56% 3.39% -4.84% -
  Horiz. % 91.94% 95.16% 100.00% 91.94% 98.39% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.91 23.49 33.41 29.85 42.82 24.17 20.00 9.49%
  QoQ % -2.47% -29.69% 11.93% -30.29% 77.16% 20.85% -
  Horiz. % 114.55% 117.45% 167.05% 149.25% 214.10% 120.85% 100.00%
EPS -0.49 0.30 0.90 -1.13 0.37 -0.62 0.06 -
  QoQ % -263.33% -66.67% 179.65% -405.41% 159.68% -1,133.33% -
  Horiz. % -816.67% 500.00% 1,500.00% -1,883.33% 616.67% -1,033.33% 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 0.1659 0.1713 0.1805 0.1657 0.1777 0.1718 0.1836 -6.54%
  QoQ % -3.15% -5.10% 8.93% -6.75% 3.43% -6.43% -
  Horiz. % 90.36% 93.30% 98.31% 90.25% 96.79% 93.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3150 0.3050 0.3150 0.3450 0.2950 0.3100 0.3500 -
P/RPS 0.40 0.38 0.27 0.34 0.20 0.37 0.52 -16.06%
  QoQ % 5.26% 40.74% -20.59% 70.00% -45.95% -28.85% -
  Horiz. % 76.92% 73.08% 51.92% 65.38% 38.46% 71.15% 100.00%
P/EPS -18.53 29.90 10.19 -8.87 23.41 -14.55 184.21 -
  QoQ % -161.97% 193.42% 214.88% -137.89% 260.89% -107.90% -
  Horiz. % -10.06% 16.23% 5.53% -4.82% 12.71% -7.90% 100.00%
EY -5.40 3.34 9.81 -11.28 4.27 -6.87 0.54 -
  QoQ % -261.68% -65.95% 186.97% -364.17% 162.15% -1,372.22% -
  Horiz. % -1,000.00% 618.52% 1,816.67% -2,088.89% 790.74% -1,272.22% 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 0.55 0.52 0.51 0.61 0.48 0.53 0.56 -1.20%
  QoQ % 5.77% 1.96% -16.39% 27.08% -9.43% -5.36% -
  Horiz. % 98.21% 92.86% 91.07% 108.93% 85.71% 94.64% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 -
Price 0.3200 0.3450 0.3150 0.3000 0.3700 0.3200 0.3200 -
P/RPS 0.41 0.43 0.27 0.29 0.25 0.39 0.47 -8.71%
  QoQ % -4.65% 59.26% -6.90% 16.00% -35.90% -17.02% -
  Horiz. % 87.23% 91.49% 57.45% 61.70% 53.19% 82.98% 100.00%
P/EPS -18.82 33.82 10.19 -7.71 29.37 -15.02 168.42 -
  QoQ % -155.65% 231.89% 232.17% -126.25% 295.54% -108.92% -
  Horiz. % -11.17% 20.08% 6.05% -4.58% 17.44% -8.92% 100.00%
EY -5.31 2.96 9.81 -12.97 3.41 -6.66 0.59 -
  QoQ % -279.39% -69.83% 175.64% -480.35% 151.20% -1,228.81% -
  Horiz. % -900.00% 501.69% 1,662.71% -2,198.31% 577.97% -1,128.81% 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 0.56 0.58 0.51 0.53 0.61 0.54 0.52 5.07%
  QoQ % -3.45% 13.73% -3.77% -13.11% 12.96% 3.85% -
  Horiz. % 107.69% 111.54% 98.08% 101.92% 117.31% 103.85% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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!
PARTNERS & BROKERS