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 - 318,291
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 141.05 126.31 108.33 118.47 104.78 100.76 115.54 14.21%
  QoQ % 11.67% 16.60% -8.56% 13.07% 3.99% -12.79% -
  Horiz. % 122.08% 109.32% 93.76% 102.54% 90.69% 87.21% 100.00%
EPS -0.53 -1.46 -0.26 -6.03 -5.57 -4.55 -2.98 -68.34%
  QoQ % 63.70% -461.54% 95.69% -8.26% -22.42% -52.68% -
  Horiz. % 17.79% 48.99% 8.72% 202.35% 186.91% 152.68% 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 0.1985 0.1823 0.1955 0.1889 0.2020 0.1876 0.1921 2.21%
  QoQ % 8.89% -6.75% 3.49% -6.49% 7.68% -2.34% -
  Horiz. % 103.33% 94.90% 101.77% 98.33% 105.15% 97.66% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

326  374  598  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.315+0.035 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.155+0.015 
 INIX 0.2850.00 
 BINTAI 0.565+0.03 
 MTRONIC 0.0850.00 
 ARMADA 0.27+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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS