Highlights

[BINTAI] QoQ TTM 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 -     -467.64%    YoY -     67.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 383,908 446,592 448,958 402,029 344,796 377,088 333,491 9.85%
  QoQ % -14.04% -0.53% 11.67% 16.60% -8.56% 13.07% -
  Horiz. % 115.12% 133.91% 134.62% 120.55% 103.39% 113.07% 100.00%
PBT 6,041 7,382 6,294 3,299 6,900 -5,066 -5,328 -
  QoQ % -18.17% 17.29% 90.79% -52.19% 236.20% 4.92% -
  Horiz. % -113.38% -138.55% -118.13% -61.92% -129.50% 95.08% 100.00%
Tax -10,577 -9,422 -11,165 -3,711 -3,595 -5,814 -4,418 79.06%
  QoQ % -12.26% 15.61% -200.86% -3.23% 38.17% -31.60% -
  Horiz. % 239.41% 213.26% 252.72% 84.00% 81.37% 131.60% 100.00%
NP -4,536 -2,040 -4,871 -412 3,305 -10,880 -9,746 -39.97%
  QoQ % -122.35% 58.12% -1,082.28% -112.47% 130.38% -11.64% -
  Horiz. % 46.54% 20.93% 49.98% 4.23% -33.91% 111.64% 100.00%
NP to SH -1,506 1,511 -1,697 -4,649 -819 -19,188 -17,719 -80.70%
  QoQ % -199.67% 189.04% 63.50% -467.64% 95.73% -8.29% -
  Horiz. % 8.50% -8.53% 9.58% 26.24% 4.62% 108.29% 100.00%
Tax Rate 175.09 % 127.63 % 177.39 % 112.49 % 52.10 % - % - % -
  QoQ % 37.19% -28.05% 57.69% 115.91% 0.00% 0.00% -
  Horiz. % 336.07% 244.97% 340.48% 215.91% 100.00% - -
Total Cost 388,444 448,632 453,829 402,441 341,491 387,968 343,237 8.61%
  QoQ % -13.42% -1.15% 12.77% 17.85% -11.98% 13.03% -
  Horiz. % 113.17% 130.71% 132.22% 117.25% 99.49% 113.03% 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 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
31/03/14 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 -1.18 % -0.46 % -1.08 % -0.10 % 0.96 % -2.89 % -2.92 % -45.37%
  QoQ % -156.52% 57.41% -980.00% -110.42% 133.22% 1.03% -
  Horiz. % 40.41% 15.75% 36.99% 3.42% -32.88% 98.97% 100.00%
ROE -2.59 % 2.52 % -2.69 % -8.01 % -1.32 % -31.91 % -27.56 % -79.36%
  QoQ % -202.78% 193.68% 66.42% -506.82% 95.86% -15.78% -
  Horiz. % 9.40% -9.14% 9.76% 29.06% 4.79% 115.78% 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 376.82 439.27 440.55 394.92 338.09 369.97 321.64 11.14%
  QoQ % -14.22% -0.29% 11.55% 16.81% -8.62% 15.03% -
  Horiz. % 117.16% 136.57% 136.97% 122.78% 105.11% 115.03% 100.00%
EPS -1.48 1.49 -1.67 -4.57 -0.80 -18.83 -17.09 -80.46%
  QoQ % -199.33% 189.22% 63.46% -471.25% 95.75% -10.18% -
  Horiz. % 8.66% -8.72% 9.77% 26.74% 4.68% 110.18% 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 132.57 154.21 155.03 138.83 119.06 130.21 115.16 9.85%
  QoQ % -14.03% -0.53% 11.67% 16.61% -8.56% 13.07% -
  Horiz. % 115.12% 133.91% 134.62% 120.55% 103.39% 113.07% 100.00%
EPS -0.52 0.52 -0.59 -1.61 -0.28 -6.63 -6.12 -80.70%
  QoQ % -200.00% 188.14% 63.35% -475.00% 95.78% -8.33% -
  Horiz. % 8.50% -8.50% 9.64% 26.31% 4.58% 108.33% 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 0.2005 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 0.08 0.07 0.07 0.09 0.09 0.08 0.11 -19.14%
  QoQ % 14.29% 0.00% -22.22% 0.00% 12.50% -27.27% -
  Horiz. % 72.73% 63.64% 63.64% 81.82% 81.82% 72.73% 100.00%
P/EPS -21.31 20.52 -18.92 -7.55 -36.73 -1.65 -2.05 376.99%
  QoQ % -203.85% 208.46% -150.60% 79.44% -2,126.06% 19.51% -
  Horiz. % 1,039.51% -1,000.98% 922.93% 368.29% 1,791.71% 80.49% 100.00%
EY -4.69 4.87 -5.29 -13.24 -2.72 -60.73 -48.83 -79.06%
  QoQ % -196.30% 192.06% 60.05% -386.76% 95.52% -24.37% -
  Horiz. % 9.60% -9.97% 10.83% 27.11% 5.57% 124.37% 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 0.08 0.08 0.07 0.08 0.11 0.09 0.10 -13.83%
  QoQ % 0.00% 14.29% -12.50% -27.27% 22.22% -10.00% -
  Horiz. % 80.00% 80.00% 70.00% 80.00% 110.00% 90.00% 100.00%
P/EPS -21.65 23.21 -18.92 -6.57 -46.07 -1.70 -1.87 412.54%
  QoQ % -193.28% 222.67% -187.98% 85.74% -2,610.00% 9.09% -
  Horiz. % 1,157.75% -1,241.18% 1,011.76% 351.34% 2,463.64% 90.91% 100.00%
EY -4.62 4.31 -5.29 -15.22 -2.17 -58.83 -53.40 -80.47%
  QoQ % -207.19% 181.47% 65.24% -601.38% 96.31% -10.17% -
  Horiz. % 8.65% -8.07% 9.91% 28.50% 4.06% 110.17% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers