Highlights

[BINTAI] YoY Annualized Quarter Result on 2012-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     94.52%    YoY -     -102.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 347,460 265,832 418,028 189,096 377,292 279,504 386,084 -1.74%
  YoY % 30.71% -36.41% 121.07% -49.88% 34.99% -27.61% -
  Horiz. % 90.00% 68.85% 108.27% 48.98% 97.72% 72.39% 100.00%
PBT -13,712 -22,688 -13,012 1,392 24,896 -8,564 11,344 -
  YoY % 39.56% -74.36% -1,034.77% -94.41% 390.71% -175.49% -
  Horiz. % -120.87% -200.00% -114.70% 12.27% 219.46% -75.49% 100.00%
Tax -20 0 -1,096 -632 -2,056 -400 -12 8.88%
  YoY % 0.00% 0.00% -73.42% 69.26% -414.00% -3,233.33% -
  Horiz. % 166.67% -0.00% 9,133.33% 5,266.67% 17,133.33% 3,333.33% 100.00%
NP -13,732 -22,688 -14,108 760 22,840 -8,964 11,332 -
  YoY % 39.47% -60.82% -1,956.32% -96.67% 354.80% -179.10% -
  Horiz. % -121.18% -200.21% -124.50% 6.71% 201.55% -79.10% 100.00%
NP to SH -14,740 -19,048 -15,840 -520 19,468 -9,960 7,148 -
  YoY % 22.62% -20.25% -2,946.15% -102.67% 295.46% -239.34% -
  Horiz. % -206.21% -266.48% -221.60% -7.27% 272.36% -139.34% 100.00%
Tax Rate - % - % - % 45.40 % 8.26 % - % 0.11 % -
  YoY % 0.00% 0.00% 0.00% 449.64% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41,272.73% 7,509.09% 0.00% 100.00%
Total Cost 361,192 288,520 432,136 188,336 354,452 288,468 374,752 -0.61%
  YoY % 25.19% -33.23% 129.45% -46.87% 22.87% -23.02% -
  Horiz. % 96.38% 76.99% 115.31% 50.26% 94.58% 76.98% 100.00%
Net Worth 87,172 53,024 58,025 59,719 71,274 59,188 64,331 5.19%
  YoY % 64.40% -8.62% -2.84% -16.21% 20.42% -8.00% -
  Horiz. % 135.50% 82.42% 90.20% 92.83% 110.79% 92.00% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 87,172 53,024 58,025 59,719 71,274 59,188 64,331 5.19%
  YoY % 64.40% -8.62% -2.84% -16.21% 20.42% -8.00% -
  Horiz. % 135.50% 82.42% 90.20% 92.83% 110.79% 92.00% 100.00%
NOSH 132,078 101,970 101,799 100,000 101,820 102,049 102,114 4.38%
  YoY % 29.53% 0.17% 1.80% -1.79% -0.22% -0.06% -
  Horiz. % 129.34% 99.86% 99.69% 97.93% 99.71% 99.94% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -3.95 % -8.53 % -3.37 % 0.40 % 6.05 % -3.21 % 2.94 % -
  YoY % 53.69% -153.12% -942.50% -93.39% 288.47% -209.18% -
  Horiz. % -134.35% -290.14% -114.63% 13.61% 205.78% -109.18% 100.00%
ROE -16.91 % -35.92 % -27.30 % -0.87 % 27.31 % -16.83 % 11.11 % -
  YoY % 52.92% -31.58% -3,037.93% -103.19% 262.27% -251.49% -
  Horiz. % -152.21% -323.31% -245.72% -7.83% 245.81% -151.49% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 263.07 260.70 410.64 189.10 370.55 273.89 378.09 -5.86%
  YoY % 0.91% -36.51% 117.15% -48.97% 35.29% -27.56% -
  Horiz. % 69.58% 68.95% 108.61% 50.01% 98.01% 72.44% 100.00%
EPS -11.16 -18.68 -15.56 -0.52 19.12 -9.76 7.00 -
  YoY % 40.26% -20.05% -2,892.31% -102.72% 295.90% -239.43% -
  Horiz. % -159.43% -266.86% -222.29% -7.43% 273.14% -139.43% 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 0.6600 0.5200 0.5700 0.5972 0.7000 0.5800 0.6300 0.78%
  YoY % 26.92% -8.77% -4.55% -14.69% 20.69% -7.94% -
  Horiz. % 104.76% 82.54% 90.48% 94.79% 111.11% 92.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 119.98 91.80 144.35 65.30 130.28 96.52 133.32 -1.74%
  YoY % 30.70% -36.40% 121.06% -49.88% 34.98% -27.60% -
  Horiz. % 89.99% 68.86% 108.27% 48.98% 97.72% 72.40% 100.00%
EPS -5.09 -6.58 -5.47 -0.18 6.72 -3.44 2.47 -
  YoY % 22.64% -20.29% -2,938.89% -102.68% 295.35% -239.27% -
  Horiz. % -206.07% -266.40% -221.46% -7.29% 272.06% -139.27% 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 0.3010 0.1831 0.2004 0.2062 0.2461 0.2044 0.2221 5.19%
  YoY % 64.39% -8.63% -2.81% -16.21% 20.40% -7.97% -
  Horiz. % 135.52% 82.44% 90.23% 92.84% 110.81% 92.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2900 0.4250 0.3450 0.5800 0.3400 0.2900 0.2900 -
P/RPS 0.11 0.16 0.08 0.31 0.09 0.11 0.08 5.45%
  YoY % -31.25% 100.00% -74.19% 244.44% -18.18% 37.50% -
  Horiz. % 137.50% 200.00% 100.00% 387.50% 112.50% 137.50% 100.00%
P/EPS -2.60 -2.28 -2.22 -111.54 1.78 -2.97 4.14 -
  YoY % -14.04% -2.70% 98.01% -6,366.29% 159.93% -171.74% -
  Horiz. % -62.80% -55.07% -53.62% -2,694.20% 43.00% -71.74% 100.00%
EY -38.48 -43.95 -45.10 -0.90 56.24 -33.66 24.14 -
  YoY % 12.45% 2.55% -4,911.11% -101.60% 267.08% -239.44% -
  Horiz. % -159.40% -182.06% -186.83% -3.73% 232.97% -139.44% 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 0.44 0.82 0.61 0.97 0.49 0.50 0.46 -0.74%
  YoY % -46.34% 34.43% -37.11% 97.96% -2.00% 8.70% -
  Horiz. % 95.65% 178.26% 132.61% 210.87% 106.52% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.2500 0.3850 0.3000 0.4100 0.3250 0.3000 0.4100 -
P/RPS 0.10 0.15 0.07 0.22 0.09 0.11 0.11 -1.58%
  YoY % -33.33% 114.29% -68.18% 144.44% -18.18% 0.00% -
  Horiz. % 90.91% 136.36% 63.64% 200.00% 81.82% 100.00% 100.00%
P/EPS -2.24 -2.06 -1.93 -78.85 1.70 -3.07 5.86 -
  YoY % -8.74% -6.74% 97.55% -4,738.23% 155.37% -152.39% -
  Horiz. % -38.23% -35.15% -32.94% -1,345.56% 29.01% -52.39% 100.00%
EY -44.64 -48.52 -51.87 -1.27 58.83 -32.53 17.07 -
  YoY % 8.00% 6.46% -3,984.25% -102.16% 280.85% -290.57% -
  Horiz. % -261.51% -284.24% -303.87% -7.44% 344.64% -190.57% 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 0.38 0.74 0.53 0.69 0.46 0.52 0.65 -8.55%
  YoY % -48.65% 39.62% -23.19% 50.00% -11.54% -20.00% -
  Horiz. % 58.46% 113.85% 81.54% 106.15% 70.77% 80.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers