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 - 289,591
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 115.16 110.75 126.99 105.61 127.80 139.69 131.25 -8.33%
  QoQ % 3.98% -12.79% 20.24% -17.36% -8.51% 6.43% -
  Horiz. % 87.74% 84.38% 96.75% 80.46% 97.37% 106.43% 100.00%
EPS -6.12 -5.00 -3.28 2.64 6.37 5.86 3.32 -
  QoQ % -22.40% -52.44% -224.24% -58.56% 8.70% 76.51% -
  Horiz. % -184.34% -150.60% -98.80% 79.52% 191.87% 176.51% 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 0.2220 0.2062 0.2112 0.2565 0.2603 0.2461 0.2542 -8.61%
  QoQ % 7.66% -2.37% -17.66% -1.46% 5.77% -3.19% -
  Horiz. % 87.33% 81.12% 83.08% 100.90% 102.40% 96.81% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers