Highlights

[BINTAI] YoY TTM 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 -     -467.64%    YoY -     67.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 547,291 494,273 345,859 402,029 320,710 404,540 349,776 7.74%
  YoY % 10.73% 42.91% -13.97% 25.36% -20.72% 15.66% -
  Horiz. % 156.47% 141.31% 98.88% 114.94% 91.69% 115.66% 100.00%
PBT -20,721 7,849 3,622 3,299 -442 31,697 2,898 -
  YoY % -364.00% 116.70% 9.79% 846.38% -101.39% 993.75% -
  Horiz. % -715.01% 270.84% 124.98% 113.84% -15.25% 1,093.75% 100.00%
Tax -6,968 2,439 -10,303 -3,711 -4,977 -5,917 -2,577 18.01%
  YoY % -385.69% 123.67% -177.63% 25.44% 15.89% -129.61% -
  Horiz. % 270.39% -94.64% 399.81% 144.00% 193.13% 229.61% 100.00%
NP -27,689 10,288 -6,681 -412 -5,419 25,780 321 -
  YoY % -369.14% 253.99% -1,521.60% 92.40% -121.02% 7,931.15% -
  Horiz. % -8,625.86% 3,204.98% -2,081.31% -128.35% -1,688.16% 8,031.15% 100.00%
NP to SH -32,300 7,112 -2,308 -4,649 -14,483 16,962 -3,914 42.11%
  YoY % -554.16% 408.15% 50.35% 67.90% -185.38% 533.37% -
  Horiz. % 825.24% -181.71% 58.97% 118.78% 370.03% -433.37% 100.00%
Tax Rate - % -31.07 % 284.46 % 112.49 % - % 18.67 % 88.92 % -
  YoY % 0.00% -110.92% 152.88% 0.00% 0.00% -79.00% -
  Horiz. % 0.00% -34.94% 319.91% 126.51% 0.00% 21.00% 100.00%
Total Cost 574,980 483,985 352,540 402,441 326,129 378,760 349,455 8.65%
  YoY % 18.80% 37.29% -12.40% 23.40% -13.90% 8.39% -
  Horiz. % 164.54% 138.50% 100.88% 115.16% 93.33% 108.39% 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 0 0 0 0 0 0 0 -
  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 -5.06 % 2.08 % -1.93 % -0.10 % -1.69 % 6.37 % 0.09 % -
  YoY % -343.27% 207.77% -1,830.00% 94.08% -126.53% 6,977.78% -
  Horiz. % -5,622.22% 2,311.11% -2,144.44% -111.11% -1,877.78% 7,077.78% 100.00%
ROE -60.71 % 8.16 % -4.35 % -8.01 % -24.25 % 23.80 % -6.61 % 44.66%
  YoY % -844.00% 287.59% 45.69% 66.97% -201.89% 460.06% -
  Horiz. % 918.46% -123.45% 65.81% 121.18% 366.87% -360.06% 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 288.05 374.23 339.18 394.92 320.71 397.31 342.75 -2.85%
  YoY % -23.03% 10.33% -14.11% 23.14% -19.28% 15.92% -
  Horiz. % 84.04% 109.18% 98.96% 115.22% 93.57% 115.92% 100.00%
EPS -17.00 5.38 -2.26 -4.57 -14.48 16.66 -3.84 28.11%
  YoY % -415.99% 338.05% 50.55% 68.44% -186.91% 533.85% -
  Horiz. % 442.71% -140.10% 58.85% 119.01% 377.08% -433.85% 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 188.99 170.68 119.43 138.83 110.75 139.69 120.78 7.74%
  YoY % 10.73% 42.91% -13.97% 25.35% -20.72% 15.66% -
  Horiz. % 156.47% 141.31% 98.88% 114.94% 91.70% 115.66% 100.00%
EPS -11.15 2.46 -0.80 -1.61 -5.00 5.86 -1.35 42.13%
  YoY % -553.25% 407.50% 50.31% 67.80% -185.32% 534.07% -
  Horiz. % 825.93% -182.22% 59.26% 119.26% 370.37% -434.07% 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 0.07 0.08 0.13 0.09 0.18 0.09 0.08 -2.20%
  YoY % -12.50% -38.46% 44.44% -50.00% 100.00% 12.50% -
  Horiz. % 87.50% 100.00% 162.50% 112.50% 225.00% 112.50% 100.00%
P/EPS -1.18 5.39 -18.78 -7.55 -4.00 2.04 -7.56 -26.60%
  YoY % -121.89% 128.70% -148.74% -88.75% -296.08% 126.98% -
  Horiz. % 15.61% -71.30% 248.41% 99.87% 52.91% -26.98% 100.00%
EY -85.00 18.57 -5.33 -13.24 -24.97 49.00 -13.23 36.31%
  YoY % -557.73% 448.41% 59.74% 46.98% -150.96% 470.37% -
  Horiz. % 642.48% -140.36% 40.29% 100.08% 188.74% -370.37% 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 0.07 0.07 0.11 0.08 0.13 0.08 0.09 -4.10%
  YoY % 0.00% -36.36% 37.50% -38.46% 62.50% -11.11% -
  Horiz. % 77.78% 77.78% 122.22% 88.89% 144.44% 88.89% 100.00%
P/EPS -1.18 4.64 -17.01 -6.57 -2.83 1.95 -7.82 -27.01%
  YoY % -125.43% 127.28% -158.90% -132.16% -245.13% 124.94% -
  Horiz. % 15.09% -59.34% 217.52% 84.02% 36.19% -24.94% 100.00%
EY -85.00 21.54 -5.88 -15.22 -35.32 51.26 -12.78 37.10%
  YoY % -494.61% 466.33% 61.37% 56.91% -168.90% 501.10% -
  Horiz. % 665.10% -168.54% 46.01% 119.09% 276.37% -401.10% 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.
 


 

153  156  425  1531 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 HSI-C7K 0.25-0.005 
 HSI-H8F 0.24-0.005 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 DGB 0.1450.00 
 FPGROUP 0.68-0.005 
 HSI-C7F 0.07-0.005 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers