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 - 350,091
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.72 24.81 18.98 29.85 13.50 26.94 19.96 14.38%
  YoY % 80.25% 30.72% -36.42% 121.11% -49.89% 34.97% -
  Horiz. % 224.05% 124.30% 95.09% 149.55% 67.64% 134.97% 100.00%
EPS 0.03 -1.05 -1.36 -1.13 -0.04 1.39 -0.71 -
  YoY % 102.86% 22.79% -20.35% -2,725.00% -102.88% 295.77% -
  Horiz. % -4.23% 147.89% 191.55% 159.15% 5.63% -195.77% 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 0.1520 0.2490 0.1515 0.1657 0.1706 0.2036 0.1691 -1.76%
  YoY % -38.96% 64.36% -8.57% -2.87% -16.21% 20.40% -
  Horiz. % 89.89% 147.25% 89.59% 97.99% 100.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS