Highlights

[BINTAI] YoY TTM 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 -     -8.29%    YoY -     -351.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 484,039 395,194 446,592 377,088 305,829 356,385 343,397 5.89%
  YoY % 22.48% -11.51% 18.43% 23.30% -14.19% 3.78% -
  Horiz. % 140.96% 115.08% 130.05% 109.81% 89.06% 103.78% 100.00%
PBT -10,078 -4,462 7,382 -5,066 20,678 20,992 3,690 -
  YoY % -125.86% -160.44% 245.72% -124.50% -1.50% 468.89% -
  Horiz. % -273.12% -120.92% 200.05% -137.29% 560.38% 568.89% 100.00%
Tax -722 217 -9,422 -5,814 -5,200 -4,883 -372 11.68%
  YoY % -432.72% 102.30% -62.06% -11.81% -6.49% -1,212.63% -
  Horiz. % 194.09% -58.33% 2,532.80% 1,562.90% 1,397.85% 1,312.63% 100.00%
NP -10,800 -4,245 -2,040 -10,880 15,478 16,109 3,318 -
  YoY % -154.42% -108.09% 81.25% -170.29% -3.92% 385.50% -
  Horiz. % -325.50% -127.94% -61.48% -327.91% 466.49% 485.50% 100.00%
NP to SH -16,231 -5,481 1,511 -19,188 7,644 10,578 -587 73.85%
  YoY % -196.13% -462.74% 107.87% -351.02% -27.74% 1,902.04% -
  Horiz. % 2,765.08% 933.73% -257.41% 3,268.82% -1,302.21% -1,802.04% 100.00%
Tax Rate - % - % 127.63 % - % 25.15 % 23.26 % 10.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 8.13% 130.75% -
  Horiz. % 0.00% 0.00% 1,266.17% 0.00% 249.50% 230.75% 100.00%
Total Cost 494,839 399,439 448,632 387,968 290,351 340,276 340,079 6.45%
  YoY % 23.88% -10.97% 15.64% 33.62% -14.67% 0.06% -
  Horiz. % 145.51% 117.45% 131.92% 114.08% 85.38% 100.06% 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 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
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 -2.23 % -1.07 % -0.46 % -2.89 % 5.06 % 4.52 % 0.97 % -
  YoY % -108.41% -132.61% 84.08% -157.11% 11.95% 365.98% -
  Horiz. % -229.90% -110.31% -47.42% -297.94% 521.65% 465.98% 100.00%
ROE -16.46 % -9.95 % 2.52 % -31.91 % 10.29 % 15.04 % -0.95 % 60.83%
  YoY % -65.43% -494.84% 107.90% -410.11% -31.58% 1,683.16% -
  Horiz. % 1,732.63% 1,047.37% -265.26% 3,358.95% -1,083.16% -1,583.16% 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 260.15 387.60 439.27 369.97 300.60 349.68 338.06 -4.27%
  YoY % -32.88% -11.76% 18.73% 23.08% -14.04% 3.44% -
  Horiz. % 76.95% 114.65% 129.94% 109.44% 88.92% 103.44% 100.00%
EPS -8.72 -5.38 1.49 -18.83 7.51 10.38 -0.58 57.07%
  YoY % -62.08% -461.07% 107.91% -350.73% -27.65% 1,889.66% -
  Horiz. % 1,503.45% 927.59% -256.90% 3,246.55% -1,294.83% -1,789.66% 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 - 289,591
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 167.15 136.47 154.21 130.21 105.61 123.06 118.58 5.89%
  YoY % 22.48% -11.50% 18.43% 23.29% -14.18% 3.78% -
  Horiz. % 140.96% 115.09% 130.05% 109.81% 89.06% 103.78% 100.00%
EPS -5.60 -1.89 0.52 -6.63 2.64 3.65 -0.20 74.21%
  YoY % -196.30% -463.46% 107.84% -351.14% -27.67% 1,925.00% -
  Horiz. % 2,800.00% 945.00% -260.00% 3,315.00% -1,320.00% -1,825.00% 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 0.3405 0.1901 0.2071 0.2077 0.2565 0.2428 0.2140 8.04%
  YoY % 79.12% -8.21% -0.29% -19.03% 5.64% 13.46% -
  Horiz. % 159.11% 88.83% 96.78% 97.06% 119.86% 113.46% 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 0.12 0.07 0.07 0.08 0.12 0.09 0.10 3.08%
  YoY % 71.43% 0.00% -12.50% -33.33% 33.33% -10.00% -
  Horiz. % 120.00% 70.00% 70.00% 80.00% 120.00% 90.00% 100.00%
P/EPS -3.67 -5.02 20.52 -1.65 4.79 2.99 -60.57 -37.32%
  YoY % 26.89% -124.46% 1,343.64% -134.45% 60.20% 104.94% -
  Horiz. % 6.06% 8.29% -33.88% 2.72% -7.91% -4.94% 100.00%
EY -27.26 -19.91 4.87 -60.73 20.87 33.48 -1.65 59.56%
  YoY % -36.92% -508.83% 108.02% -390.99% -37.66% 2,129.09% -
  Horiz. % 1,652.12% 1,206.67% -295.15% 3,680.61% -1,264.85% -2,029.09% 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 0.12 0.07 0.08 0.09 0.12 0.09 0.14 -2.54%
  YoY % 71.43% -12.50% -11.11% -25.00% 33.33% -35.71% -
  Horiz. % 85.71% 50.00% 57.14% 64.29% 85.71% 64.29% 100.00%
P/EPS -3.61 -5.39 23.21 -1.70 4.79 2.99 -81.33 -40.48%
  YoY % 33.02% -123.22% 1,465.29% -135.49% 60.20% 103.68% -
  Horiz. % 4.44% 6.63% -28.54% 2.09% -5.89% -3.68% 100.00%
EY -27.69 -18.54 4.31 -58.83 20.87 33.48 -1.23 68.00%
  YoY % -49.35% -530.16% 107.33% -381.89% -37.66% 2,821.95% -
  Horiz. % 2,251.22% 1,507.32% -350.41% 4,782.93% -1,696.75% -2,721.95% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers