Highlights

[BINTAI] QoQ 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 -     159.19%    YoY -     107.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 82,235 116,953 104,507 149,918 84,601 70,024 47,274 44.49%
  QoQ % -29.69% 11.91% -30.29% 77.21% 20.82% 48.12% -
  Horiz. % 173.95% 247.39% 221.07% 317.13% 178.96% 148.12% 100.00%
PBT 2,093 4,247 -3,253 4,295 1,005 1,252 348 229.64%
  QoQ % -50.72% 230.56% -175.74% 327.36% -19.73% 259.77% -
  Horiz. % 601.44% 1,220.40% -934.77% 1,234.20% 288.79% 359.77% 100.00%
Tax -229 -7,900 -274 -1,019 -1,972 -446 -158 27.98%
  QoQ % 97.10% -2,783.21% 73.11% 48.33% -342.15% -182.28% -
  Horiz. % 144.94% 5,000.00% 173.42% 644.94% 1,248.10% 282.28% 100.00%
NP 1,864 -3,653 -3,527 3,276 -967 806 190 356.38%
  QoQ % 151.03% -3.57% -207.66% 438.78% -219.98% 324.21% -
  Horiz. % 981.05% -1,922.63% -1,856.32% 1,724.21% -508.95% 424.21% 100.00%
NP to SH 1,037 3,149 -3,960 1,285 -2,171 197 -130 -
  QoQ % -67.07% 179.52% -408.17% 159.19% -1,202.03% 251.54% -
  Horiz. % -797.69% -2,422.31% 3,046.15% -988.46% 1,670.00% -151.54% 100.00%
Tax Rate 10.94 % 186.01 % - % 23.73 % 196.22 % 35.62 % 45.40 % -61.18%
  QoQ % -94.12% 0.00% 0.00% -87.91% 450.87% -21.54% -
  Horiz. % 24.10% 409.71% 0.00% 52.27% 432.20% 78.46% 100.00%
Total Cost 80,371 120,606 108,034 146,642 85,568 69,218 47,084 42.69%
  QoQ % -33.36% 11.64% -26.33% 71.37% 23.62% 47.01% -
  Horiz. % 170.70% 256.15% 229.45% 311.45% 181.73% 147.01% 100.00%
Net Worth 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
  QoQ % -5.07% 8.89% -6.73% 3.45% -6.45% 7.64% -
  Horiz. % 100.44% 105.80% 97.16% 104.17% 100.70% 107.64% 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 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
  QoQ % -5.07% 8.89% -6.73% 3.45% -6.45% 7.64% -
  Horiz. % 100.44% 105.80% 97.16% 104.17% 100.70% 107.64% 100.00%
NOSH 101,666 101,909 101,799 101,984 101,924 103,684 100,000 1.11%
  QoQ % -0.24% 0.11% -0.18% 0.06% -1.70% 3.68% -
  Horiz. % 101.67% 101.91% 101.80% 101.98% 101.92% 103.68% 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 2.27 % -3.12 % -3.37 % 2.19 % -1.14 % 1.15 % 0.40 % 217.15%
  QoQ % 172.76% 7.42% -253.88% 292.11% -199.13% 187.50% -
  Horiz. % 567.50% -780.00% -842.50% 547.50% -285.00% 287.50% 100.00%
ROE 1.73 % 4.98 % -6.82 % 2.07 % -3.61 % 0.31 % -0.22 % -
  QoQ % -65.26% 173.02% -429.47% 157.34% -1,264.52% 240.91% -
  Horiz. % -786.36% -2,263.64% 3,100.00% -940.91% 1,640.91% -140.91% 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 80.89 114.76 102.66 147.00 83.00 67.54 47.27 42.93%
  QoQ % -29.51% 11.79% -30.16% 77.11% 22.89% 42.88% -
  Horiz. % 171.12% 242.78% 217.18% 310.98% 175.59% 142.88% 100.00%
EPS 1.02 3.09 -3.89 1.26 -2.13 0.19 -0.13 -
  QoQ % -66.99% 179.43% -408.73% 159.15% -1,221.05% 246.15% -
  Horiz. % -784.62% -2,376.92% 2,992.31% -969.23% 1,638.46% -146.15% 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 - 289,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.40 40.39 36.09 51.77 29.21 24.18 16.32 44.53%
  QoQ % -29.69% 11.91% -30.29% 77.23% 20.80% 48.16% -
  Horiz. % 174.02% 247.49% 221.14% 317.22% 178.98% 148.16% 100.00%
EPS 0.36 1.09 -1.37 0.44 -0.75 0.07 -0.04 -
  QoQ % -66.97% 179.56% -411.36% 158.67% -1,171.43% 275.00% -
  Horiz. % -900.00% -2,725.00% 3,425.00% -1,100.00% 1,875.00% -175.00% 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 0.2071 0.2182 0.2004 0.2148 0.2077 0.2220 0.2062 0.29%
  QoQ % -5.09% 8.88% -6.70% 3.42% -6.44% 7.66% -
  Horiz. % 100.44% 105.82% 97.19% 104.17% 100.73% 107.66% 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 0.38 0.27 0.34 0.20 0.37 0.52 1.23 -54.20%
  QoQ % 40.74% -20.59% 70.00% -45.95% -28.85% -57.72% -
  Horiz. % 30.89% 21.95% 27.64% 16.26% 30.08% 42.28% 100.00%
P/EPS 29.90 10.19 -8.87 23.41 -14.55 184.21 -446.15 -
  QoQ % 193.42% 214.88% -137.89% 260.89% -107.90% 141.29% -
  Horiz. % -6.70% -2.28% 1.99% -5.25% 3.26% -41.29% 100.00%
EY 3.34 9.81 -11.28 4.27 -6.87 0.54 -0.22 -
  QoQ % -65.95% 186.97% -364.17% 162.15% -1,372.22% 345.45% -
  Horiz. % -1,518.18% -4,459.09% 5,127.27% -1,940.91% 3,122.73% -245.45% 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 0.43 0.27 0.29 0.25 0.39 0.47 0.87 -37.41%
  QoQ % 59.26% -6.90% 16.00% -35.90% -17.02% -45.98% -
  Horiz. % 49.43% 31.03% 33.33% 28.74% 44.83% 54.02% 100.00%
P/EPS 33.82 10.19 -7.71 29.37 -15.02 168.42 -315.38 -
  QoQ % 231.89% 232.17% -126.25% 295.54% -108.92% 153.40% -
  Horiz. % -10.72% -3.23% 2.44% -9.31% 4.76% -53.40% 100.00%
EY 2.96 9.81 -12.97 3.41 -6.66 0.59 -0.32 -
  QoQ % -69.83% 175.64% -480.35% 151.20% -1,228.81% 284.38% -
  Horiz. % -925.00% -3,065.63% 4,053.12% -1,065.63% 2,081.25% -184.38% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers