Highlights

[BINTAI] QoQ TTM Result on 2012-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -8.29%    YoY -     -351.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 448,958 402,029 344,796 377,088 333,491 320,710 367,759 14.21%
  QoQ % 11.67% 16.60% -8.56% 13.07% 3.99% -12.79% -
  Horiz. % 122.08% 109.32% 93.76% 102.54% 90.68% 87.21% 100.00%
PBT 6,294 3,299 6,900 -5,066 -5,328 -442 5,434 10.28%
  QoQ % 90.79% -52.19% 236.20% 4.92% -1,105.43% -108.13% -
  Horiz. % 115.83% 60.71% 126.98% -93.23% -98.05% -8.13% 100.00%
Tax -11,165 -3,711 -3,595 -5,814 -4,418 -4,977 -5,333 63.58%
  QoQ % -200.86% -3.23% 38.17% -31.60% 11.23% 6.68% -
  Horiz. % 209.36% 69.59% 67.41% 109.02% 82.84% 93.32% 100.00%
NP -4,871 -412 3,305 -10,880 -9,746 -5,419 101 -
  QoQ % -1,082.28% -112.47% 130.38% -11.64% -79.85% -5,465.35% -
  Horiz. % -4,822.77% -407.92% 3,272.28% -10,772.28% -9,649.50% -5,365.35% 100.00%
NP to SH -1,697 -4,649 -819 -19,188 -17,719 -14,483 -9,486 -68.22%
  QoQ % 63.50% -467.64% 95.73% -8.29% -22.34% -52.68% -
  Horiz. % 17.89% 49.01% 8.63% 202.28% 186.79% 152.68% 100.00%
Tax Rate 177.39 % 112.49 % 52.10 % - % - % - % 98.14 % 48.33%
  QoQ % 57.69% 115.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.75% 114.62% 53.09% 0.00% 0.00% 0.00% 100.00%
Total Cost 453,829 402,441 341,491 387,968 343,237 326,129 367,658 15.06%
  QoQ % 12.77% 17.85% -11.98% 13.03% 5.25% -11.30% -
  Horiz. % 123.44% 109.46% 92.88% 105.52% 93.36% 88.70% 100.00%
Net Worth 63,183 58,025 62,210 60,135 64,284 59,719 61,147 2.21%
  QoQ % 8.89% -6.73% 3.45% -6.45% 7.64% -2.33% -
  Horiz. % 103.33% 94.89% 101.74% 98.35% 105.13% 97.67% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 63,183 58,025 62,210 60,135 64,284 59,719 61,147 2.21%
  QoQ % 8.89% -6.73% 3.45% -6.45% 7.64% -2.33% -
  Horiz. % 103.33% 94.89% 101.74% 98.35% 105.13% 97.67% 100.00%
NOSH 101,909 101,799 101,984 101,924 103,684 100,000 101,912 -0.00%
  QoQ % 0.11% -0.18% 0.06% -1.70% 3.68% -1.88% -
  Horiz. % 100.00% 99.89% 100.07% 100.01% 101.74% 98.12% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.08 % -0.10 % 0.96 % -2.89 % -2.92 % -1.69 % 0.03 % -
  QoQ % -980.00% -110.42% 133.22% 1.03% -72.78% -5,733.33% -
  Horiz. % -3,600.00% -333.33% 3,200.00% -9,633.33% -9,733.33% -5,633.33% 100.00%
ROE -2.69 % -8.01 % -1.32 % -31.91 % -27.56 % -24.25 % -15.51 % -68.87%
  QoQ % 66.42% -506.82% 95.86% -15.78% -13.65% -56.35% -
  Horiz. % 17.34% 51.64% 8.51% 205.74% 177.69% 156.35% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 440.55 394.92 338.09 369.97 321.64 320.71 360.86 14.21%
  QoQ % 11.55% 16.81% -8.62% 15.03% 0.29% -11.13% -
  Horiz. % 122.08% 109.44% 93.69% 102.52% 89.13% 88.87% 100.00%
EPS -1.67 -4.57 -0.80 -18.83 -17.09 -14.48 -9.31 -68.16%
  QoQ % 63.46% -471.25% 95.75% -10.18% -18.02% -55.53% -
  Horiz. % 17.94% 49.09% 8.59% 202.26% 183.57% 155.53% 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 0.5700 0.6100 0.5900 0.6200 0.5972 0.6000 2.21%
  QoQ % 8.77% -6.56% 3.39% -4.84% 3.82% -0.47% -
  Horiz. % 103.33% 95.00% 101.67% 98.33% 103.33% 99.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 155.03 138.83 119.06 130.21 115.16 110.75 126.99 14.21%
  QoQ % 11.67% 16.61% -8.56% 13.07% 3.98% -12.79% -
  Horiz. % 122.08% 109.32% 93.76% 102.54% 90.68% 87.21% 100.00%
EPS -0.59 -1.61 -0.28 -6.63 -6.12 -5.00 -3.28 -68.10%
  QoQ % 63.35% -475.00% 95.78% -8.33% -22.40% -52.44% -
  Horiz. % 17.99% 49.09% 8.54% 202.13% 186.59% 152.44% 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 0.2182 0.2004 0.2148 0.2077 0.2220 0.2062 0.2112 2.20%
  QoQ % 8.88% -6.70% 3.42% -6.44% 7.66% -2.37% -
  Horiz. % 103.31% 94.89% 101.70% 98.34% 105.11% 97.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3150 0.3450 0.2950 0.3100 0.3500 0.5800 0.3700 -
P/RPS 0.07 0.09 0.09 0.08 0.11 0.18 0.10 -21.15%
  QoQ % -22.22% 0.00% 12.50% -27.27% -38.89% 80.00% -
  Horiz. % 70.00% 90.00% 90.00% 80.00% 110.00% 180.00% 100.00%
P/EPS -18.92 -7.55 -36.73 -1.65 -2.05 -4.00 -3.98 182.45%
  QoQ % -150.60% 79.44% -2,126.06% 19.51% 48.75% -0.50% -
  Horiz. % 475.38% 189.70% 922.86% 41.46% 51.51% 100.50% 100.00%
EY -5.29 -13.24 -2.72 -60.73 -48.83 -24.97 -25.16 -64.61%
  QoQ % 60.05% -386.76% 95.52% -24.37% -95.55% 0.76% -
  Horiz. % 21.03% 52.62% 10.81% 241.38% 194.08% 99.24% 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 0.51 0.61 0.48 0.53 0.56 0.97 0.62 -12.20%
  QoQ % -16.39% 27.08% -9.43% -5.36% -42.27% 56.45% -
  Horiz. % 82.26% 98.39% 77.42% 85.48% 90.32% 156.45% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 31/05/12 -
Price 0.3150 0.3000 0.3700 0.3200 0.3200 0.4100 0.3400 -
P/RPS 0.07 0.08 0.11 0.09 0.10 0.13 0.09 -15.41%
  QoQ % -12.50% -27.27% 22.22% -10.00% -23.08% 44.44% -
  Horiz. % 77.78% 88.89% 122.22% 100.00% 111.11% 144.44% 100.00%
P/EPS -18.92 -6.57 -46.07 -1.70 -1.87 -2.83 -3.65 199.22%
  QoQ % -187.98% 85.74% -2,610.00% 9.09% 33.92% 22.47% -
  Horiz. % 518.36% 180.00% 1,262.19% 46.58% 51.23% 77.53% 100.00%
EY -5.29 -15.22 -2.17 -58.83 -53.40 -35.32 -27.38 -66.55%
  QoQ % 65.24% -601.38% 96.31% -10.17% -51.19% -29.00% -
  Horiz. % 19.32% 55.59% 7.93% 214.86% 195.03% 129.00% 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 0.51 0.53 0.61 0.54 0.52 0.69 0.57 -7.14%
  QoQ % -3.77% -13.11% 12.96% 3.85% -24.64% 21.05% -
  Horiz. % 89.47% 92.98% 107.02% 94.74% 91.23% 121.05% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers