Highlights

[BINTAI] QoQ TTM Result on 2013-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     95.73%    YoY -     91.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 446,592 448,958 402,029 344,796 377,088 333,491 320,710 24.62%
  QoQ % -0.53% 11.67% 16.60% -8.56% 13.07% 3.99% -
  Horiz. % 139.25% 139.99% 125.36% 107.51% 117.58% 103.99% 100.00%
PBT 7,382 6,294 3,299 6,900 -5,066 -5,328 -442 -
  QoQ % 17.29% 90.79% -52.19% 236.20% 4.92% -1,105.43% -
  Horiz. % -1,670.14% -1,423.98% -746.38% -1,561.09% 1,146.15% 1,205.43% 100.00%
Tax -9,422 -11,165 -3,711 -3,595 -5,814 -4,418 -4,977 52.85%
  QoQ % 15.61% -200.86% -3.23% 38.17% -31.60% 11.23% -
  Horiz. % 189.31% 224.33% 74.56% 72.23% 116.82% 88.77% 100.00%
NP -2,040 -4,871 -412 3,305 -10,880 -9,746 -5,419 -47.77%
  QoQ % 58.12% -1,082.28% -112.47% 130.38% -11.64% -79.85% -
  Horiz. % 37.65% 89.89% 7.60% -60.99% 200.78% 179.85% 100.00%
NP to SH 1,511 -1,697 -4,649 -819 -19,188 -17,719 -14,483 -
  QoQ % 189.04% 63.50% -467.64% 95.73% -8.29% -22.34% -
  Horiz. % -10.43% 11.72% 32.10% 5.65% 132.49% 122.34% 100.00%
Tax Rate 127.63 % 177.39 % 112.49 % 52.10 % - % - % - % -
  QoQ % -28.05% 57.69% 115.91% 0.00% 0.00% 0.00% -
  Horiz. % 244.97% 340.48% 215.91% 100.00% - - -
Total Cost 448,632 453,829 402,441 341,491 387,968 343,237 326,129 23.62%
  QoQ % -1.15% 12.77% 17.85% -11.98% 13.03% 5.25% -
  Horiz. % 137.56% 139.16% 123.40% 104.71% 118.96% 105.25% 100.00%
Net Worth 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
  QoQ % -5.07% 8.89% -6.73% 3.45% -6.45% 7.64% -
  Horiz. % 100.44% 105.80% 97.16% 104.17% 100.70% 107.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
  QoQ % -5.07% 8.89% -6.73% 3.45% -6.45% 7.64% -
  Horiz. % 100.44% 105.80% 97.16% 104.17% 100.70% 107.64% 100.00%
NOSH 101,666 101,909 101,799 101,984 101,924 103,684 100,000 1.11%
  QoQ % -0.24% 0.11% -0.18% 0.06% -1.70% 3.68% -
  Horiz. % 101.67% 101.91% 101.80% 101.98% 101.92% 103.68% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.46 % -1.08 % -0.10 % 0.96 % -2.89 % -2.92 % -1.69 % -57.90%
  QoQ % 57.41% -980.00% -110.42% 133.22% 1.03% -72.78% -
  Horiz. % 27.22% 63.91% 5.92% -56.80% 171.01% 172.78% 100.00%
ROE 2.52 % -2.69 % -8.01 % -1.32 % -31.91 % -27.56 % -24.25 % -
  QoQ % 193.68% 66.42% -506.82% 95.86% -15.78% -13.65% -
  Horiz. % -10.39% 11.09% 33.03% 5.44% 131.59% 113.65% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 439.27 440.55 394.92 338.09 369.97 321.64 320.71 23.26%
  QoQ % -0.29% 11.55% 16.81% -8.62% 15.03% 0.29% -
  Horiz. % 136.97% 137.37% 123.14% 105.42% 115.36% 100.29% 100.00%
EPS 1.49 -1.67 -4.57 -0.80 -18.83 -17.09 -14.48 -
  QoQ % 189.22% 63.46% -471.25% 95.75% -10.18% -18.02% -
  Horiz. % -10.29% 11.53% 31.56% 5.52% 130.04% 118.02% 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 0.5900 0.6200 0.5700 0.6100 0.5900 0.6200 0.5972 -0.80%
  QoQ % -4.84% 8.77% -6.56% 3.39% -4.84% 3.82% -
  Horiz. % 98.79% 103.82% 95.45% 102.14% 98.79% 103.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.21 155.03 138.83 119.06 130.21 115.16 110.75 24.62%
  QoQ % -0.53% 11.67% 16.61% -8.56% 13.07% 3.98% -
  Horiz. % 139.24% 139.98% 125.35% 107.50% 117.57% 103.98% 100.00%
EPS 0.52 -0.59 -1.61 -0.28 -6.63 -6.12 -5.00 -
  QoQ % 188.14% 63.35% -475.00% 95.78% -8.33% -22.40% -
  Horiz. % -10.40% 11.80% 32.20% 5.60% 132.60% 122.40% 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 0.2071 0.2182 0.2004 0.2148 0.2077 0.2220 0.2062 0.29%
  QoQ % -5.09% 8.88% -6.70% 3.42% -6.44% 7.66% -
  Horiz. % 100.44% 105.82% 97.19% 104.17% 100.73% 107.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3050 0.3150 0.3450 0.2950 0.3100 0.3500 0.5800 -
P/RPS 0.07 0.07 0.09 0.09 0.08 0.11 0.18 -46.63%
  QoQ % 0.00% -22.22% 0.00% 12.50% -27.27% -38.89% -
  Horiz. % 38.89% 38.89% 50.00% 50.00% 44.44% 61.11% 100.00%
P/EPS 20.52 -18.92 -7.55 -36.73 -1.65 -2.05 -4.00 -
  QoQ % 208.46% -150.60% 79.44% -2,126.06% 19.51% 48.75% -
  Horiz. % -513.00% 473.00% 188.75% 918.25% 41.25% 51.25% 100.00%
EY 4.87 -5.29 -13.24 -2.72 -60.73 -48.83 -24.97 -
  QoQ % 192.06% 60.05% -386.76% 95.52% -24.37% -95.55% -
  Horiz. % -19.50% 21.19% 53.02% 10.89% 243.21% 195.55% 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 0.51 0.61 0.48 0.53 0.56 0.97 -33.93%
  QoQ % 1.96% -16.39% 27.08% -9.43% -5.36% -42.27% -
  Horiz. % 53.61% 52.58% 62.89% 49.48% 54.64% 57.73% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 -
Price 0.3450 0.3150 0.3000 0.3700 0.3200 0.3200 0.4100 -
P/RPS 0.08 0.07 0.08 0.11 0.09 0.10 0.13 -27.59%
  QoQ % 14.29% -12.50% -27.27% 22.22% -10.00% -23.08% -
  Horiz. % 61.54% 53.85% 61.54% 84.62% 69.23% 76.92% 100.00%
P/EPS 23.21 -18.92 -6.57 -46.07 -1.70 -1.87 -2.83 -
  QoQ % 222.67% -187.98% 85.74% -2,610.00% 9.09% 33.92% -
  Horiz. % -820.14% 668.55% 232.16% 1,627.92% 60.07% 66.08% 100.00%
EY 4.31 -5.29 -15.22 -2.17 -58.83 -53.40 -35.32 -
  QoQ % 181.47% 65.24% -601.38% 96.31% -10.17% -51.19% -
  Horiz. % -12.20% 14.98% 43.09% 6.14% 166.56% 151.19% 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 0.58 0.51 0.53 0.61 0.54 0.52 0.69 -10.90%
  QoQ % 13.73% -3.77% -13.11% 12.96% 3.85% -24.64% -
  Horiz. % 84.06% 73.91% 76.81% 88.41% 78.26% 75.36% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers