Highlights

[BINTAI] YoY Quarter Result on 2013-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -408.17%    YoY -     -2,946.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,552 86,865 66,458 104,507 47,274 94,323 69,876 14.38%
  YoY % 80.22% 30.71% -36.41% 121.07% -49.88% 34.99% -
  Horiz. % 224.04% 124.31% 95.11% 149.56% 67.65% 134.99% 100.00%
PBT 335 -3,428 -5,672 -3,253 348 6,224 -2,141 -
  YoY % 109.77% 39.56% -74.36% -1,034.77% -94.41% 390.71% -
  Horiz. % -15.65% 160.11% 264.92% 151.94% -16.25% -290.71% 100.00%
Tax -50 -5 0 -274 -158 -514 -100 -10.90%
  YoY % -900.00% 0.00% 0.00% -73.42% 69.26% -414.00% -
  Horiz. % 50.00% 5.00% -0.00% 274.00% 158.00% 514.00% 100.00%
NP 285 -3,433 -5,672 -3,527 190 5,710 -2,241 -
  YoY % 108.30% 39.47% -60.82% -1,956.32% -96.67% 354.80% -
  Horiz. % -12.72% 153.19% 253.10% 157.39% -8.48% -254.80% 100.00%
NP to SH 95 -3,685 -4,762 -3,960 -130 4,867 -2,490 -
  YoY % 102.58% 22.62% -20.25% -2,946.15% -102.67% 295.46% -
  Horiz. % -3.82% 147.99% 191.24% 159.04% 5.22% -195.46% 100.00%
Tax Rate 14.93 % - % - % - % 45.40 % 8.26 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 449.64% 0.00% -
  Horiz. % 180.75% 0.00% 0.00% 0.00% 549.64% 100.00% -
Total Cost 156,267 90,298 72,130 108,034 47,084 88,613 72,117 13.74%
  YoY % 73.06% 25.19% -33.23% 129.45% -46.87% 22.87% -
  Horiz. % 216.69% 125.21% 100.02% 149.80% 65.29% 122.87% 100.00%
Net Worth 53,199 87,172 53,024 58,025 59,719 71,274 59,188 -1.76%
  YoY % -38.97% 64.40% -8.62% -2.84% -16.21% 20.42% -
  Horiz. % 89.88% 147.28% 89.59% 98.04% 100.90% 120.42% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 53,199 87,172 53,024 58,025 59,719 71,274 59,188 -1.76%
  YoY % -38.97% 64.40% -8.62% -2.84% -16.21% 20.42% -
  Horiz. % 89.88% 147.28% 89.59% 98.04% 100.90% 120.42% 100.00%
NOSH 189,999 132,078 101,970 101,799 100,000 101,820 102,049 10.90%
  YoY % 43.85% 29.53% 0.17% 1.80% -1.79% -0.22% -
  Horiz. % 186.18% 129.43% 99.92% 99.76% 97.99% 99.78% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.18 % -3.95 % -8.53 % -3.37 % 0.40 % 6.05 % -3.21 % -
  YoY % 104.56% 53.69% -153.12% -942.50% -93.39% 288.47% -
  Horiz. % -5.61% 123.05% 265.73% 104.98% -12.46% -188.47% 100.00%
ROE 0.18 % -4.23 % -8.98 % -6.82 % -0.22 % 6.83 % -4.21 % -
  YoY % 104.26% 52.90% -31.67% -3,000.00% -103.22% 262.23% -
  Horiz. % -4.28% 100.48% 213.30% 162.00% 5.23% -162.23% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.40 65.77 65.17 102.66 47.27 92.64 68.47 3.13%
  YoY % 25.29% 0.92% -36.52% 117.18% -48.97% 35.30% -
  Horiz. % 120.34% 96.06% 95.18% 149.93% 69.04% 135.30% 100.00%
EPS 0.05 -2.79 -4.67 -3.89 -0.13 4.78 -2.44 -
  YoY % 101.79% 40.26% -20.05% -2,892.31% -102.72% 295.90% -
  Horiz. % -2.05% 114.34% 191.39% 159.43% 5.33% -195.90% 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 0.2800 0.6600 0.5200 0.5700 0.5972 0.7000 0.5800 -11.42%
  YoY % -57.58% 26.92% -8.77% -4.55% -14.69% 20.69% -
  Horiz. % 48.28% 113.79% 89.66% 98.28% 102.97% 120.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 54.06 30.00 22.95 36.09 16.32 32.57 24.13 14.38%
  YoY % 80.20% 30.72% -36.41% 121.14% -49.89% 34.98% -
  Horiz. % 224.04% 124.33% 95.11% 149.56% 67.63% 134.98% 100.00%
EPS 0.03 -1.27 -1.64 -1.37 -0.04 1.68 -0.86 -
  YoY % 102.36% 22.56% -19.71% -3,325.00% -102.38% 295.35% -
  Horiz. % -3.49% 147.67% 190.70% 159.30% 4.65% -195.35% 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 0.1837 0.3010 0.1831 0.2004 0.2062 0.2461 0.2044 -1.76%
  YoY % -38.97% 64.39% -8.63% -2.81% -16.21% 20.40% -
  Horiz. % 89.87% 147.26% 89.58% 98.04% 100.88% 120.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.2000 0.2900 0.4250 0.3450 0.5800 0.3400 0.2900 -
P/RPS 0.24 0.44 0.65 0.34 1.23 0.37 0.42 -8.90%
  YoY % -45.45% -32.31% 91.18% -72.36% 232.43% -11.90% -
  Horiz. % 57.14% 104.76% 154.76% 80.95% 292.86% 88.10% 100.00%
P/EPS 400.00 -10.39 -9.10 -8.87 -446.15 7.11 -11.89 -
  YoY % 3,949.86% -14.18% -2.59% 98.01% -6,374.96% 159.80% -
  Horiz. % -3,364.17% 87.38% 76.53% 74.60% 3,752.31% -59.80% 100.00%
EY 0.25 -9.62 -10.99 -11.28 -0.22 14.06 -8.41 -
  YoY % 102.60% 12.47% 2.57% -5,027.27% -101.56% 267.18% -
  Horiz. % -2.97% 114.39% 130.68% 134.13% 2.62% -167.18% 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 0.71 0.44 0.82 0.61 0.97 0.49 0.50 6.01%
  YoY % 61.36% -46.34% 34.43% -37.11% 97.96% -2.00% -
  Horiz. % 142.00% 88.00% 164.00% 122.00% 194.00% 98.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 0.2000 0.2500 0.3850 0.3000 0.4100 0.3250 0.3000 -
P/RPS 0.24 0.38 0.59 0.29 0.87 0.35 0.44 -9.60%
  YoY % -36.84% -35.59% 103.45% -66.67% 148.57% -20.45% -
  Horiz. % 54.55% 86.36% 134.09% 65.91% 197.73% 79.55% 100.00%
P/EPS 400.00 -8.96 -8.24 -7.71 -315.38 6.80 -12.30 -
  YoY % 4,564.29% -8.74% -6.87% 97.56% -4,737.94% 155.28% -
  Horiz. % -3,252.03% 72.85% 66.99% 62.68% 2,564.06% -55.28% 100.00%
EY 0.25 -11.16 -12.13 -12.97 -0.32 14.71 -8.13 -
  YoY % 102.24% 8.00% 6.48% -3,953.13% -102.18% 280.93% -
  Horiz. % -3.08% 137.27% 149.20% 159.53% 3.94% -180.93% 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 0.71 0.38 0.74 0.53 0.69 0.46 0.52 5.32%
  YoY % 86.84% -48.65% 39.62% -23.19% 50.00% -11.54% -
  Horiz. % 136.54% 73.08% 142.31% 101.92% 132.69% 88.46% 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.
 


 

211  164  543  1378 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.40-0.02 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers