Highlights

[BINTAI] QoQ TTM Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -58.56%    YoY -     -27.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 333,491 320,710 367,759 305,829 370,101 404,540 380,093 -8.33%
  QoQ % 3.99% -12.79% 20.25% -17.37% -8.51% 6.43% -
  Horiz. % 87.74% 84.38% 96.76% 80.46% 97.37% 106.43% 100.00%
PBT -5,328 -442 5,434 20,678 35,924 31,697 23,332 -
  QoQ % -1,105.43% -108.13% -73.72% -42.44% 13.34% 35.85% -
  Horiz. % -22.84% -1.89% 23.29% 88.63% 153.97% 135.85% 100.00%
Tax -4,418 -4,977 -5,333 -5,200 -6,911 -5,917 -5,503 -13.58%
  QoQ % 11.23% 6.68% -2.56% 24.76% -16.80% -7.52% -
  Horiz. % 80.28% 90.44% 96.91% 94.49% 125.59% 107.52% 100.00%
NP -9,746 -5,419 101 15,478 29,013 25,780 17,829 -
  QoQ % -79.85% -5,465.35% -99.35% -46.65% 12.54% 44.60% -
  Horiz. % -54.66% -30.39% 0.57% 86.81% 162.73% 144.60% 100.00%
NP to SH -17,719 -14,483 -9,486 7,644 18,446 16,962 9,605 -
  QoQ % -22.34% -52.68% -224.10% -58.56% 8.75% 76.60% -
  Horiz. % -184.48% -150.79% -98.76% 79.58% 192.05% 176.60% 100.00%
Tax Rate - % - % 98.14 % 25.15 % 19.24 % 18.67 % 23.59 % -
  QoQ % 0.00% 0.00% 290.22% 30.72% 3.05% -20.86% -
  Horiz. % 0.00% 0.00% 416.02% 106.61% 81.56% 79.14% 100.00%
Total Cost 343,237 326,129 367,658 290,351 341,088 378,760 362,264 -3.52%
  QoQ % 5.25% -11.30% 26.63% -14.88% -9.95% 4.55% -
  Horiz. % 94.75% 90.03% 101.49% 80.15% 94.15% 104.55% 100.00%
Net Worth 64,284 59,719 61,147 74,269 75,383 71,274 73,599 -8.60%
  QoQ % 7.64% -2.33% -17.67% -1.48% 5.77% -3.16% -
  Horiz. % 87.34% 81.14% 83.08% 100.91% 102.42% 96.84% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,284 59,719 61,147 74,269 75,383 71,274 73,599 -8.60%
  QoQ % 7.64% -2.33% -17.67% -1.48% 5.77% -3.16% -
  Horiz. % 87.34% 81.14% 83.08% 100.91% 102.42% 96.84% 100.00%
NOSH 103,684 100,000 101,912 101,739 101,869 101,820 115,000 -6.65%
  QoQ % 3.68% -1.88% 0.17% -0.13% 0.05% -11.46% -
  Horiz. % 90.16% 86.96% 88.62% 88.47% 88.58% 88.54% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.92 % -1.69 % 0.03 % 5.06 % 7.84 % 6.37 % 4.69 % -
  QoQ % -72.78% -5,733.33% -99.41% -35.46% 23.08% 35.82% -
  Horiz. % -62.26% -36.03% 0.64% 107.89% 167.16% 135.82% 100.00%
ROE -27.56 % -24.25 % -15.51 % 10.29 % 24.47 % 23.80 % 13.05 % -
  QoQ % -13.65% -56.35% -250.73% -57.95% 2.82% 82.38% -
  Horiz. % -211.19% -185.82% -118.85% 78.85% 187.51% 182.38% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 321.64 320.71 360.86 300.60 363.31 397.31 330.52 -1.79%
  QoQ % 0.29% -11.13% 20.05% -17.26% -8.56% 20.21% -
  Horiz. % 97.31% 97.03% 109.18% 90.95% 109.92% 120.21% 100.00%
EPS -17.09 -14.48 -9.31 7.51 18.11 16.66 8.35 -
  QoQ % -18.02% -55.53% -223.97% -58.53% 8.70% 99.52% -
  Horiz. % -204.67% -173.41% -111.50% 89.94% 216.89% 199.52% 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 0.6200 0.5972 0.6000 0.7300 0.7400 0.7000 0.6400 -2.09%
  QoQ % 3.82% -0.47% -17.81% -1.35% 5.71% 9.38% -
  Horiz. % 96.88% 93.31% 93.75% 114.06% 115.62% 109.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 104.78 100.76 115.54 96.08 116.28 127.10 119.42 -8.33%
  QoQ % 3.99% -12.79% 20.25% -17.37% -8.51% 6.43% -
  Horiz. % 87.74% 84.37% 96.75% 80.46% 97.37% 106.43% 100.00%
EPS -5.57 -4.55 -2.98 2.40 5.80 5.33 3.02 -
  QoQ % -22.42% -52.68% -224.17% -58.62% 8.82% 76.49% -
  Horiz. % -184.44% -150.66% -98.68% 79.47% 192.05% 176.49% 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 0.2020 0.1876 0.1921 0.2333 0.2368 0.2239 0.2312 -8.59%
  QoQ % 7.68% -2.34% -17.66% -1.48% 5.76% -3.16% -
  Horiz. % 87.37% 81.14% 83.09% 100.91% 102.42% 96.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3500 0.5800 0.3700 0.3600 0.2600 0.3400 0.3400 -
P/RPS 0.11 0.18 0.10 0.12 0.07 0.09 0.10 6.54%
  QoQ % -38.89% 80.00% -16.67% 71.43% -22.22% -10.00% -
  Horiz. % 110.00% 180.00% 100.00% 120.00% 70.00% 90.00% 100.00%
P/EPS -2.05 -4.00 -3.98 4.79 1.44 2.04 4.07 -
  QoQ % 48.75% -0.50% -183.09% 232.64% -29.41% -49.88% -
  Horiz. % -50.37% -98.28% -97.79% 117.69% 35.38% 50.12% 100.00%
EY -48.83 -24.97 -25.16 20.87 69.64 49.00 24.57 -
  QoQ % -95.55% 0.76% -220.56% -70.03% 42.12% 99.43% -
  Horiz. % -198.74% -101.63% -102.40% 84.94% 283.44% 199.43% 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 0.97 0.62 0.49 0.35 0.49 0.53 3.73%
  QoQ % -42.27% 56.45% 26.53% 40.00% -28.57% -7.55% -
  Horiz. % 105.66% 183.02% 116.98% 92.45% 66.04% 92.45% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 -
Price 0.3200 0.4100 0.3400 0.3600 0.3100 0.3250 0.3800 -
P/RPS 0.10 0.13 0.09 0.12 0.09 0.08 0.11 -6.14%
  QoQ % -23.08% 44.44% -25.00% 33.33% 12.50% -27.27% -
  Horiz. % 90.91% 118.18% 81.82% 109.09% 81.82% 72.73% 100.00%
P/EPS -1.87 -2.83 -3.65 4.79 1.71 1.95 4.55 -
  QoQ % 33.92% 22.47% -176.20% 180.12% -12.31% -57.14% -
  Horiz. % -41.10% -62.20% -80.22% 105.27% 37.58% 42.86% 100.00%
EY -53.40 -35.32 -27.38 20.87 58.41 51.26 21.98 -
  QoQ % -51.19% -29.00% -231.19% -64.27% 13.95% 133.21% -
  Horiz. % -242.95% -160.69% -124.57% 94.95% 265.74% 233.21% 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 0.69 0.57 0.49 0.42 0.46 0.59 -8.05%
  QoQ % -24.64% 21.05% 16.33% 16.67% -8.70% -22.03% -
  Horiz. % 88.14% 116.95% 96.61% 83.05% 71.19% 77.97% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS