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 - 289,591
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.70 28.40 40.39 36.09 51.77 29.21 24.18 9.49%
  QoQ % -2.46% -29.69% 11.91% -30.29% 77.23% 20.80% -
  Horiz. % 114.56% 117.45% 167.04% 149.26% 214.10% 120.80% 100.00%
EPS -0.60 0.36 1.09 -1.37 0.44 -0.75 0.07 -
  QoQ % -266.67% -66.97% 179.56% -411.36% 158.67% -1,171.43% -
  Horiz. % -857.14% 514.29% 1,557.14% -1,957.14% 628.57% -1,071.43% 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 0.2005 0.2071 0.2182 0.2004 0.2148 0.2077 0.2220 -6.57%
  QoQ % -3.19% -5.09% 8.88% -6.70% 3.42% -6.44% -
  Horiz. % 90.32% 93.29% 98.29% 90.27% 96.76% 93.56% 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.
 


 

205  296  509  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
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. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers