Highlights

[BINTAI] QoQ TTM 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 -     -52.68%    YoY -     -185.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 344,796 377,088 333,491 320,710 367,759 305,829 370,101 -4.61%
  QoQ % -8.56% 13.07% 3.99% -12.79% 20.25% -17.37% -
  Horiz. % 93.16% 101.89% 90.11% 86.65% 99.37% 82.63% 100.00%
PBT 6,900 -5,066 -5,328 -442 5,434 20,678 35,924 -66.68%
  QoQ % 236.20% 4.92% -1,105.43% -108.13% -73.72% -42.44% -
  Horiz. % 19.21% -14.10% -14.83% -1.23% 15.13% 57.56% 100.00%
Tax -3,595 -5,814 -4,418 -4,977 -5,333 -5,200 -6,911 -35.29%
  QoQ % 38.17% -31.60% 11.23% 6.68% -2.56% 24.76% -
  Horiz. % 52.02% 84.13% 63.93% 72.02% 77.17% 75.24% 100.00%
NP 3,305 -10,880 -9,746 -5,419 101 15,478 29,013 -76.47%
  QoQ % 130.38% -11.64% -79.85% -5,465.35% -99.35% -46.65% -
  Horiz. % 11.39% -37.50% -33.59% -18.68% 0.35% 53.35% 100.00%
NP to SH -819 -19,188 -17,719 -14,483 -9,486 7,644 18,446 -
  QoQ % 95.73% -8.29% -22.34% -52.68% -224.10% -58.56% -
  Horiz. % -4.44% -104.02% -96.06% -78.52% -51.43% 41.44% 100.00%
Tax Rate 52.10 % - % - % - % 98.14 % 25.15 % 19.24 % 94.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 290.22% 30.72% -
  Horiz. % 270.79% 0.00% 0.00% 0.00% 510.08% 130.72% 100.00%
Total Cost 341,491 387,968 343,237 326,129 367,658 290,351 341,088 0.08%
  QoQ % -11.98% 13.03% 5.25% -11.30% 26.63% -14.88% -
  Horiz. % 100.12% 113.74% 100.63% 95.61% 107.79% 85.12% 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 0 0 0 0 0 0 0 -
  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 0.96 % -2.89 % -2.92 % -1.69 % 0.03 % 5.06 % 7.84 % -75.31%
  QoQ % 133.22% 1.03% -72.78% -5,733.33% -99.41% -35.46% -
  Horiz. % 12.24% -36.86% -37.24% -21.56% 0.38% 64.54% 100.00%
ROE -1.32 % -31.91 % -27.56 % -24.25 % -15.51 % 10.29 % 24.47 % -
  QoQ % 95.86% -15.78% -13.65% -56.35% -250.73% -57.95% -
  Horiz. % -5.39% -130.40% -112.63% -99.10% -63.38% 42.05% 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 338.09 369.97 321.64 320.71 360.86 300.60 363.31 -4.68%
  QoQ % -8.62% 15.03% 0.29% -11.13% 20.05% -17.26% -
  Horiz. % 93.06% 101.83% 88.53% 88.27% 99.33% 82.74% 100.00%
EPS -0.80 -18.83 -17.09 -14.48 -9.31 7.51 18.11 -
  QoQ % 95.75% -10.18% -18.02% -55.53% -223.97% -58.53% -
  Horiz. % -4.42% -103.98% -94.37% -79.96% -51.41% 41.47% 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 119.06 130.21 115.16 110.75 126.99 105.61 127.80 -4.61%
  QoQ % -8.56% 13.07% 3.98% -12.79% 20.24% -17.36% -
  Horiz. % 93.16% 101.89% 90.11% 86.66% 99.37% 82.64% 100.00%
EPS -0.28 -6.63 -6.12 -5.00 -3.28 2.64 6.37 -
  QoQ % 95.78% -8.33% -22.40% -52.44% -224.24% -58.56% -
  Horiz. % -4.40% -104.08% -96.08% -78.49% -51.49% 41.44% 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 0.09 0.08 0.11 0.18 0.10 0.12 0.07 18.22%
  QoQ % 12.50% -27.27% -38.89% 80.00% -16.67% 71.43% -
  Horiz. % 128.57% 114.29% 157.14% 257.14% 142.86% 171.43% 100.00%
P/EPS -36.73 -1.65 -2.05 -4.00 -3.98 4.79 1.44 -
  QoQ % -2,126.06% 19.51% 48.75% -0.50% -183.09% 232.64% -
  Horiz. % -2,550.69% -114.58% -142.36% -277.78% -276.39% 332.64% 100.00%
EY -2.72 -60.73 -48.83 -24.97 -25.16 20.87 69.64 -
  QoQ % 95.52% -24.37% -95.55% 0.76% -220.56% -70.03% -
  Horiz. % -3.91% -87.21% -70.12% -35.86% -36.13% 29.97% 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 0.11 0.09 0.10 0.13 0.09 0.12 0.09 14.30%
  QoQ % 22.22% -10.00% -23.08% 44.44% -25.00% 33.33% -
  Horiz. % 122.22% 100.00% 111.11% 144.44% 100.00% 133.33% 100.00%
P/EPS -46.07 -1.70 -1.87 -2.83 -3.65 4.79 1.71 -
  QoQ % -2,610.00% 9.09% 33.92% 22.47% -176.20% 180.12% -
  Horiz. % -2,694.15% -99.42% -109.36% -165.50% -213.45% 280.12% 100.00%
EY -2.17 -58.83 -53.40 -35.32 -27.38 20.87 58.41 -
  QoQ % 96.31% -10.17% -51.19% -29.00% -231.19% -64.27% -
  Horiz. % -3.72% -100.72% -91.42% -60.47% -46.88% 35.73% 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.
 


 

148  104  408  1603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.065-0.06 
 XDL 0.110.00 
 SAPNRG 0.27+0.01 
 ARMADA 0.485+0.02 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers