Highlights

[BINTAI] YoY 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 -     -1,202.03%    YoY -     -209.26%
Quarter Report


View:


Show?  YoY % Horiz. %

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 121,413 136,859 82,235 84,601 41,004 105,276 85,396 6.04%
  YoY % -11.29% 66.42% -2.80% 106.32% -61.05% 23.28% -
  Horiz. % 142.18% 160.26% 96.30% 99.07% 48.02% 123.28% 100.00%
PBT -6,500 4,447 2,093 1,005 743 15,989 -366 61.49%
  YoY % -246.17% 112.47% 108.26% 35.26% -95.35% 4,468.58% -
  Horiz. % 1,775.96% -1,215.03% -571.86% -274.59% -203.01% -4,368.58% 100.00%
Tax 51 2,391 -229 -1,972 -576 -2,287 4 52.82%
  YoY % -97.87% 1,144.10% 88.39% -242.36% 74.81% -57,275.00% -
  Horiz. % 1,275.00% 59,775.00% -5,725.00% -49,300.00% -14,400.00% -57,175.00% 100.00%
NP -6,449 6,838 1,864 -967 167 13,702 -362 61.57%
  YoY % -194.31% 266.85% 292.76% -679.04% -98.78% 3,885.08% -
  Horiz. % 1,781.49% -1,888.95% -514.92% 267.13% -46.13% -3,785.08% 100.00%
NP to SH -8,131 6,087 1,037 -2,171 -702 10,100 -1,158 38.36%
  YoY % -233.58% 486.98% 147.77% -209.26% -106.95% 972.19% -
  Horiz. % 702.16% -525.65% -89.55% 187.48% 60.62% -872.19% 100.00%
Tax Rate - % -53.77 % 10.94 % 196.22 % 77.52 % 14.30 % - % -
  YoY % 0.00% -591.50% -94.42% 153.12% 442.10% 0.00% -
  Horiz. % 0.00% -376.01% 76.50% 1,372.17% 542.10% 100.00% -
Total Cost 127,862 130,021 80,371 85,568 40,837 91,574 85,758 6.88%
  YoY % -1.66% 61.78% -6.07% 109.54% -55.41% 6.78% -
  Horiz. % 149.10% 151.61% 93.72% 99.78% 47.62% 106.78% 100.00%
Net Worth 98,613 55,058 59,983 60,135 74,269 70,322 61,963 8.05%
  YoY % 79.11% -8.21% -0.25% -19.03% 5.61% 13.49% -
  Horiz. % 159.15% 88.86% 96.80% 97.05% 119.86% 113.49% 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 98,613 55,058 59,983 60,135 74,269 70,322 61,963 8.05%
  YoY % 79.11% -8.21% -0.25% -19.03% 5.61% 13.49% -
  Horiz. % 159.15% 88.86% 96.80% 97.05% 119.86% 113.49% 100.00%
NOSH 186,064 101,959 101,666 101,924 101,739 101,917 101,578 10.61%
  YoY % 82.49% 0.29% -0.25% 0.18% -0.17% 0.33% -
  Horiz. % 183.17% 100.37% 100.09% 100.34% 100.16% 100.33% 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 -5.31 % 5.00 % 2.27 % -1.14 % 0.41 % 13.02 % -0.42 % 52.60%
  YoY % -206.20% 120.26% 299.12% -378.05% -96.85% 3,200.00% -
  Horiz. % 1,264.29% -1,190.48% -540.48% 271.43% -97.62% -3,100.00% 100.00%
ROE -8.25 % 11.06 % 1.73 % -3.61 % -0.95 % 14.36 % -1.87 % 28.05%
  YoY % -174.59% 539.31% 147.92% -280.00% -106.62% 867.91% -
  Horiz. % 441.18% -591.44% -92.51% 193.05% 50.80% -767.91% 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 65.25 134.23 80.89 83.00 40.30 103.30 84.07 -4.13%
  YoY % -51.39% 65.94% -2.54% 105.96% -60.99% 22.87% -
  Horiz. % 77.61% 159.66% 96.22% 98.73% 47.94% 122.87% 100.00%
EPS -4.37 5.97 1.02 -2.13 -0.69 9.91 -1.14 25.09%
  YoY % -173.20% 485.29% 147.89% -208.70% -106.96% 969.30% -
  Horiz. % 383.33% -523.68% -89.47% 186.84% 60.53% -869.30% 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 - 350,091
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.68 39.09 23.49 24.17 11.71 30.07 24.39 6.04%
  YoY % -11.28% 66.41% -2.81% 106.40% -61.06% 23.29% -
  Horiz. % 142.19% 160.27% 96.31% 99.10% 48.01% 123.29% 100.00%
EPS -2.32 1.74 0.30 -0.62 -0.20 2.88 -0.33 38.39%
  YoY % -233.33% 480.00% 148.39% -210.00% -106.94% 972.73% -
  Horiz. % 703.03% -527.27% -90.91% 187.88% 60.61% -872.73% 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 0.2817 0.1573 0.1713 0.1718 0.2121 0.2009 0.1770 8.05%
  YoY % 79.08% -8.17% -0.29% -19.00% 5.57% 13.50% -
  Horiz. % 159.15% 88.87% 96.78% 97.06% 119.83% 113.50% 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 0.49 0.20 0.38 0.37 0.89 0.30 0.42 2.60%
  YoY % 145.00% -47.37% 2.70% -58.43% 196.67% -28.57% -
  Horiz. % 116.67% 47.62% 90.48% 88.10% 211.90% 71.43% 100.00%
P/EPS -7.32 4.52 29.90 -14.55 -52.17 3.13 -30.70 -21.25%
  YoY % -261.95% -84.88% 305.50% 72.11% -1,766.77% 110.20% -
  Horiz. % 23.84% -14.72% -97.39% 47.39% 169.93% -10.20% 100.00%
EY -13.66 22.11 3.34 -6.87 -1.92 31.97 -3.26 26.96%
  YoY % -161.78% 561.98% 148.62% -257.81% -106.01% 1,080.67% -
  Horiz. % 419.02% -678.22% -102.45% 210.74% 58.90% -980.67% 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 0.48 0.22 0.43 0.39 0.89 0.30 0.56 -2.54%
  YoY % 118.18% -48.84% 10.26% -56.18% 196.67% -46.43% -
  Horiz. % 85.71% 39.29% 76.79% 69.64% 158.93% 53.57% 100.00%
P/EPS -7.21 4.86 33.82 -15.02 -52.17 3.13 -41.23 -25.21%
  YoY % -248.35% -85.63% 325.17% 71.21% -1,766.77% 107.59% -
  Horiz. % 17.49% -11.79% -82.03% 36.43% 126.53% -7.59% 100.00%
EY -13.87 20.59 2.96 -6.66 -1.92 31.97 -2.43 33.67%
  YoY % -167.36% 595.61% 144.44% -246.88% -106.01% 1,415.64% -
  Horiz. % 570.78% -847.33% -121.81% 274.07% 79.01% -1,315.64% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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