Highlights

[BINTAI] YoY Annualized Quarter 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 -     -2,193.53%    YoY -     -127.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 433,538 419,974 424,785 269,198 256,760 355,778 382,493 2.11%
  YoY % 3.23% -1.13% 57.80% 4.84% -27.83% -6.98% -
  Horiz. % 113.35% 109.80% 111.06% 70.38% 67.13% 93.02% 100.00%
PBT -30,798 -9,888 4,116 3,473 17,473 21,012 3,522 -
  YoY % -211.48% -340.23% 18.50% -80.12% -16.84% 496.48% -
  Horiz. % -874.30% -280.70% 116.84% 98.60% 496.03% 596.48% 100.00%
Tax -1,033 3,188 -1,462 -3,434 -2,793 -3,197 6 -
  YoY % -132.41% 317.96% 57.41% -22.96% 12.64% -48,057.61% -
  Horiz. % -15,499.24% 47,817.61% -21,938.91% -51,517.43% -41,897.90% -47,957.61% 100.00%
NP -31,832 -6,700 2,653 38 14,680 17,814 3,529 -
  YoY % -375.10% -352.51% 6,762.19% -99.74% -17.60% 404.76% -
  Horiz. % -901.93% -189.84% 75.18% 1.10% 415.94% 504.76% 100.00%
NP to SH -34,686 -4,998 301 -2,805 10,130 12,745 -874 84.61%
  YoY % -593.92% -1,758.85% 110.74% -127.69% -20.51% 1,557.17% -
  Horiz. % 3,965.70% 571.49% -34.45% 320.73% -1,158.23% -1,457.17% 100.00%
Tax Rate - % - % 35.54 % 98.89 % 15.99 % 15.22 % -0.19 % -
  YoY % 0.00% 0.00% -64.06% 518.45% 5.06% 8,110.53% -
  Horiz. % 0.00% 0.00% -18,705.26% -52,047.37% -8,415.79% -8,010.53% 100.00%
Total Cost 465,370 426,674 422,132 269,160 242,080 337,964 378,964 3.48%
  YoY % 9.07% 1.08% 56.83% 11.19% -28.37% -10.82% -
  Horiz. % 122.80% 112.59% 111.39% 71.03% 63.88% 89.18% 100.00%
Net Worth 98,555 55,012 60,609 60,260 74,350 70,316 62,524 7.88%
  YoY % 79.15% -9.23% 0.58% -18.95% 5.74% 12.46% -
  Horiz. % 157.63% 87.98% 96.94% 96.38% 118.91% 112.46% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 98,555 55,012 60,609 60,260 74,350 70,316 62,524 7.88%
  YoY % 79.15% -9.23% 0.58% -18.95% 5.74% 12.46% -
  Horiz. % 157.63% 87.98% 96.94% 96.38% 118.91% 112.46% 100.00%
NOSH 185,954 101,874 102,727 102,135 101,849 101,908 102,499 10.43%
  YoY % 82.53% -0.83% 0.58% 0.28% -0.06% -0.58% -
  Horiz. % 181.42% 99.39% 100.22% 99.64% 99.37% 99.42% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.34 % -1.60 % 0.62 % 0.01 % 5.72 % 5.01 % 0.92 % -
  YoY % -358.75% -358.06% 6,100.00% -99.83% 14.17% 444.57% -
  Horiz. % -797.83% -173.91% 67.39% 1.09% 621.74% 544.57% 100.00%
ROE -35.19 % -9.09 % 0.50 % -4.66 % 13.63 % 18.13 % -1.40 % 71.11%
  YoY % -287.13% -1,918.00% 110.73% -134.19% -24.82% 1,395.00% -
  Horiz. % 2,513.57% 649.29% -35.71% 332.86% -973.57% -1,295.00% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 233.14 412.25 413.51 263.57 252.10 349.12 373.16 -7.54%
  YoY % -43.45% -0.30% 56.89% 4.55% -27.79% -6.44% -
  Horiz. % 62.48% 110.48% 110.81% 70.63% 67.56% 93.56% 100.00%
EPS -18.65 -4.91 0.29 -2.75 9.95 12.51 -0.85 67.28%
  YoY % -279.84% -1,793.10% 110.55% -127.64% -20.46% 1,571.76% -
  Horiz. % 2,194.12% 577.65% -34.12% 323.53% -1,170.59% -1,471.76% 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 0.5300 0.5400 0.5900 0.5900 0.7300 0.6900 0.6100 -2.31%
  YoY % -1.85% -8.47% 0.00% -19.18% 5.80% 13.11% -
  Horiz. % 86.89% 88.52% 96.72% 96.72% 119.67% 113.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 149.71 145.02 146.68 92.96 88.66 122.86 132.08 2.11%
  YoY % 3.23% -1.13% 57.79% 4.85% -27.84% -6.98% -
  Horiz. % 113.35% 109.80% 111.05% 70.38% 67.13% 93.02% 100.00%
EPS -11.98 -1.73 0.10 -0.97 3.50 4.40 -0.30 84.83%
  YoY % -592.49% -1,830.00% 110.31% -127.71% -20.45% 1,566.67% -
  Horiz. % 3,993.33% 576.67% -33.33% 323.33% -1,166.67% -1,466.67% 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 0.3403 0.1900 0.2093 0.2081 0.2567 0.2428 0.2159 7.87%
  YoY % 79.11% -9.22% 0.58% -18.93% 5.72% 12.46% -
  Horiz. % 157.62% 88.00% 96.94% 96.39% 118.90% 112.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3200 0.2700 0.3050 0.3100 0.3600 0.3100 0.3500 -
P/RPS 0.14 0.07 0.07 0.12 0.14 0.09 0.09 7.64%
  YoY % 100.00% 0.00% -41.67% -14.29% 55.56% 0.00% -
  Horiz. % 155.56% 77.78% 77.78% 133.33% 155.56% 100.00% 100.00%
P/EPS -1.72 -5.50 103.98 -11.29 3.62 2.48 -41.02 -41.04%
  YoY % 68.73% -105.29% 1,020.99% -411.88% 45.97% 106.05% -
  Horiz. % 4.19% 13.41% -253.49% 27.52% -8.82% -6.05% 100.00%
EY -58.29 -18.17 0.96 -8.86 27.63 40.34 -2.44 69.67%
  YoY % -220.80% -1,992.71% 110.84% -132.07% -31.51% 1,753.28% -
  Horiz. % 2,388.93% 744.67% -39.34% 363.11% -1,132.38% -1,653.28% 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 0.60 0.50 0.52 0.53 0.49 0.45 0.57 0.86%
  YoY % 20.00% -3.85% -1.89% 8.16% 8.89% -21.05% -
  Horiz. % 105.26% 87.72% 91.23% 92.98% 85.96% 78.95% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.3150 0.2900 0.3450 0.3200 0.3600 0.3100 0.4700 -
P/RPS 0.14 0.07 0.08 0.12 0.14 0.09 0.13 1.24%
  YoY % 100.00% -12.50% -33.33% -14.29% 55.56% -30.77% -
  Horiz. % 107.69% 53.85% 61.54% 92.31% 107.69% 69.23% 100.00%
P/EPS -1.69 -5.91 117.61 -11.65 3.62 2.48 -55.08 -44.03%
  YoY % 71.40% -105.03% 1,109.53% -421.82% 45.97% 104.50% -
  Horiz. % 3.07% 10.73% -213.53% 21.15% -6.57% -4.50% 100.00%
EY -59.22 -16.92 0.85 -8.58 27.63 40.34 -1.82 78.63%
  YoY % -250.00% -2,090.59% 109.91% -131.05% -31.51% 2,316.48% -
  Horiz. % 3,253.85% 929.67% -46.70% 471.43% -1,518.13% -2,216.48% 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 0.59 0.54 0.58 0.54 0.49 0.45 0.77 -4.34%
  YoY % 9.26% -6.90% 7.41% 10.20% 8.89% -41.56% -
  Horiz. % 76.62% 70.13% 75.32% 70.13% 63.64% 58.44% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers