Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2012-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend YoY -     -199.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 473,866 398,802 355,339 367,759 383,948 376,421 187,248 16.73%
  YoY % 18.82% 12.23% -3.38% -4.22% 2.00% 101.03% -
  Horiz. % 253.07% 212.98% 189.77% 196.40% 205.05% 201.03% 100.00%
PBT 5,609 6,041 6,900 5,434 22,306 7,875 5,639 -0.09%
  YoY % -7.15% -12.45% 26.98% -75.64% 183.25% 39.65% -
  Horiz. % 99.47% 107.13% 122.36% 96.36% 395.57% 139.65% 100.00%
Tax 2,444 -3,271 -3,595 -5,333 -5,116 -2,476 -235 -
  YoY % 174.72% 9.01% 32.59% -4.24% -106.62% -953.62% -
  Horiz. % -1,040.00% 1,391.91% 1,529.79% 2,269.36% 2,177.02% 1,053.62% 100.00%
NP 8,053 2,770 3,305 101 17,190 5,399 5,404 6.87%
  YoY % 190.72% -16.19% 3,172.28% -99.41% 218.39% -0.09% -
  Horiz. % 149.02% 51.26% 61.16% 1.87% 318.10% 99.91% 100.00%
NP to SH 6,039 -1,506 -819 -9,486 9,536 364 4,103 6.65%
  YoY % 501.00% -83.88% 91.37% -199.48% 2,519.78% -91.13% -
  Horiz. % 147.18% -36.70% -19.96% -231.20% 232.42% 8.87% 100.00%
Tax Rate -43.57 % 54.15 % 52.10 % 98.14 % 22.94 % 31.44 % 4.17 % -
  YoY % -180.46% 3.93% -46.91% 327.81% -27.04% 653.96% -
  Horiz. % -1,044.84% 1,298.56% 1,249.40% 2,353.48% 550.12% 753.96% 100.00%
Total Cost 465,813 396,032 352,034 367,658 366,758 371,022 181,844 16.96%
  YoY % 17.62% 12.50% -4.25% 0.25% -1.15% 104.03% -
  Horiz. % 256.16% 217.79% 193.59% 202.18% 201.69% 204.03% 100.00%
Net Worth 62,184 58,001 62,448 61,130 65,203 4,978 64,424 -0.59%
  YoY % 7.21% -7.12% 2.16% -6.25% 1,209.71% -92.27% -
  Horiz. % 96.52% 90.03% 96.93% 94.89% 101.21% 7.73% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 62,184 58,001 62,448 61,130 65,203 4,978 64,424 -0.59%
  YoY % 7.21% -7.12% 2.16% -6.25% 1,209.71% -92.27% -
  Horiz. % 96.52% 90.03% 96.93% 94.89% 101.21% 7.73% 100.00%
NOSH 101,942 101,756 102,374 101,884 101,880 8,161 103,910 -0.32%
  YoY % 0.18% -0.60% 0.48% 0.00% 1,148.31% -92.15% -
  Horiz. % 98.11% 97.93% 98.52% 98.05% 98.05% 7.85% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.70 % 0.69 % 0.93 % 0.03 % 4.48 % 1.43 % 2.89 % -8.46%
  YoY % 146.38% -25.81% 3,000.00% -99.33% 213.29% -50.52% -
  Horiz. % 58.82% 23.88% 32.18% 1.04% 155.02% 49.48% 100.00%
ROE 9.71 % -2.60 % -1.31 % -15.52 % 14.63 % 7.31 % 6.37 % 7.28%
  YoY % 473.46% -98.47% 91.56% -206.08% 100.14% 14.76% -
  Horiz. % 152.43% -40.82% -20.57% -243.64% 229.67% 114.76% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 464.84 391.92 347.10 360.96 376.86 4,612.19 180.20 17.10%
  YoY % 18.61% 12.91% -3.84% -4.22% -91.83% 2,459.48% -
  Horiz. % 257.96% 217.49% 192.62% 200.31% 209.13% 2,559.48% 100.00%
EPS 5.61 -1.48 -0.80 -9.31 9.36 0.36 4.03 5.67%
  YoY % 479.05% -85.00% 91.41% -199.47% 2,500.00% -91.07% -
  Horiz. % 139.21% -36.72% -19.85% -231.02% 232.26% 8.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6100 0.5700 0.6100 0.6000 0.6400 0.6100 0.6200 -0.27%
  YoY % 7.02% -6.56% 1.67% -6.25% 4.92% -1.61% -
  Horiz. % 98.39% 91.94% 98.39% 96.77% 103.23% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 381,891
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 124.08 104.43 93.05 96.30 100.54 98.57 49.03 16.73%
  YoY % 18.82% 12.23% -3.37% -4.22% 2.00% 101.04% -
  Horiz. % 253.07% 212.99% 189.78% 196.41% 205.06% 201.04% 100.00%
EPS 1.58 -0.39 -0.21 -2.48 2.50 0.10 1.07 6.71%
  YoY % 505.13% -85.71% 91.53% -199.20% 2,400.00% -90.65% -
  Horiz. % 147.66% -36.45% -19.63% -231.78% 233.64% 9.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1628 0.1519 0.1635 0.1601 0.1707 0.0130 0.1687 -0.59%
  YoY % 7.18% -7.09% 2.12% -6.21% 1,213.08% -92.29% -
  Horiz. % 96.50% 90.04% 96.92% 94.90% 101.19% 7.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.3100 0.3150 0.2950 0.3700 0.3400 0.3900 0.1800 -
P/RPS 0.07 0.08 0.08 0.10 0.09 0.01 0.10 -5.77%
  YoY % -12.50% 0.00% -20.00% 11.11% 800.00% -90.00% -
  Horiz. % 70.00% 80.00% 80.00% 100.00% 90.00% 10.00% 100.00%
P/EPS 5.23 -21.28 -36.88 -3.97 3.63 8.74 4.56 2.31%
  YoY % 124.58% 42.30% -828.97% -209.37% -58.47% 91.67% -
  Horiz. % 114.69% -466.67% -808.77% -87.06% 79.61% 191.67% 100.00%
EY 19.11 -4.70 -2.71 -25.16 27.53 11.44 21.94 -2.27%
  YoY % 506.60% -73.43% 89.23% -191.39% 140.65% -47.86% -
  Horiz. % 87.10% -21.42% -12.35% -114.68% 125.48% 52.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.55 0.48 0.62 0.53 0.64 0.29 9.86%
  YoY % -7.27% 14.58% -22.58% 16.98% -17.19% 120.69% -
  Horiz. % 175.86% 189.66% 165.52% 213.79% 182.76% 220.69% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 -
Price 0.2250 0.3200 0.3700 0.3400 0.3800 0.3500 0.2700 -
P/RPS 0.05 0.08 0.11 0.09 0.10 0.01 0.15 -16.72%
  YoY % -37.50% -27.27% 22.22% -10.00% 900.00% -93.33% -
  Horiz. % 33.33% 53.33% 73.33% 60.00% 66.67% 6.67% 100.00%
P/EPS 3.80 -21.62 -46.25 -3.65 4.06 7.85 6.84 -9.33%
  YoY % 117.58% 53.25% -1,167.12% -189.90% -48.28% 14.77% -
  Horiz. % 55.56% -316.08% -676.17% -53.36% 59.36% 114.77% 100.00%
EY 26.33 -4.63 -2.16 -27.38 24.63 12.74 14.62 10.30%
  YoY % 668.68% -114.35% 92.11% -211.17% 93.33% -12.86% -
  Horiz. % 180.10% -31.67% -14.77% -187.28% 168.47% 87.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.56 0.61 0.57 0.59 0.57 0.44 -2.85%
  YoY % -33.93% -8.20% 7.02% -3.39% 3.51% 29.55% -
  Horiz. % 84.09% 127.27% 138.64% 129.55% 134.09% 129.55% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS