Highlights

[BINTAI] YoY 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 -     99.24%    YoY -     -102.67%
Quarter Report


View:


Show?  YoY % Horiz. %

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 86,865 66,458 104,507 47,274 94,323 69,876 96,521 -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 -3,428 -5,672 -3,253 348 6,224 -2,141 2,836 -
  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 -5 0 -274 -158 -514 -100 -3 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 -3,433 -5,672 -3,527 190 5,710 -2,241 2,833 -
  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 -3,685 -4,762 -3,960 -130 4,867 -2,490 1,787 -
  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 90,298 72,130 108,034 47,084 88,613 72,117 93,688 -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 -4.23 % -8.98 % -6.82 % -0.22 % 6.83 % -4.21 % 2.78 % -
  YoY % 52.90% -31.67% -3,000.00% -103.22% 262.23% -251.44% -
  Horiz. % -152.16% -323.02% -245.32% -7.91% 245.68% -151.44% 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 65.77 65.17 102.66 47.27 92.64 68.47 94.52 -5.86%
  YoY % 0.92% -36.52% 117.18% -48.97% 35.30% -27.56% -
  Horiz. % 69.58% 68.95% 108.61% 50.01% 98.01% 72.44% 100.00%
EPS -2.79 -4.67 -3.89 -0.13 4.78 -2.44 1.75 -
  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 30.00 22.95 36.09 16.32 32.57 24.13 33.33 -1.74%
  YoY % 30.72% -36.41% 121.14% -49.89% 34.98% -27.60% -
  Horiz. % 90.01% 68.86% 108.28% 48.96% 97.72% 72.40% 100.00%
EPS -1.27 -1.64 -1.37 -0.04 1.68 -0.86 0.62 -
  YoY % 22.56% -19.71% -3,325.00% -102.38% 295.35% -238.71% -
  Horiz. % -204.84% -264.52% -220.97% -6.45% 270.97% -138.71% 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 0.44 0.65 0.34 1.23 0.37 0.42 0.31 6.01%
  YoY % -32.31% 91.18% -72.36% 232.43% -11.90% 35.48% -
  Horiz. % 141.94% 209.68% 109.68% 396.77% 119.35% 135.48% 100.00%
P/EPS -10.39 -9.10 -8.87 -446.15 7.11 -11.89 16.57 -
  YoY % -14.18% -2.59% 98.01% -6,374.96% 159.80% -171.76% -
  Horiz. % -62.70% -54.92% -53.53% -2,692.52% 42.91% -71.76% 100.00%
EY -9.62 -10.99 -11.28 -0.22 14.06 -8.41 6.03 -
  YoY % 12.47% 2.57% -5,027.27% -101.56% 267.18% -239.47% -
  Horiz. % -159.54% -182.26% -187.06% -3.65% 233.17% -139.47% 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 0.38 0.59 0.29 0.87 0.35 0.44 0.43 -2.04%
  YoY % -35.59% 103.45% -66.67% 148.57% -20.45% 2.33% -
  Horiz. % 88.37% 137.21% 67.44% 202.33% 81.40% 102.33% 100.00%
P/EPS -8.96 -8.24 -7.71 -315.38 6.80 -12.30 23.43 -
  YoY % -8.74% -6.87% 97.56% -4,737.94% 155.28% -152.50% -
  Horiz. % -38.24% -35.17% -32.91% -1,346.05% 29.02% -52.50% 100.00%
EY -11.16 -12.13 -12.97 -0.32 14.71 -8.13 4.27 -
  YoY % 8.00% 6.48% -3,953.13% -102.18% 280.93% -290.40% -
  Horiz. % -261.36% -284.07% -303.75% -7.49% 344.50% -190.40% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers