Highlights

[BINTAI] YoY TTM Result on 2012-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -224.10%    YoY -     -198.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 473,866 383,908 344,796 367,759 380,093 376,421 187,248 16.73%
  YoY % 23.43% 11.34% -6.24% -3.24% 0.98% 101.03% -
  Horiz. % 253.07% 205.03% 184.14% 196.40% 202.99% 201.03% 100.00%
PBT 5,605 6,041 6,900 5,434 23,332 7,875 5,639 -0.10%
  YoY % -7.22% -12.45% 26.98% -76.71% 196.28% 39.65% -
  Horiz. % 99.40% 107.13% 122.36% 96.36% 413.76% 139.65% 100.00%
Tax 2,444 -10,577 -3,595 -5,333 -5,503 -2,480 -235 -
  YoY % 123.11% -194.21% 32.59% 3.09% -121.90% -955.32% -
  Horiz. % -1,040.00% 4,500.85% 1,529.79% 2,269.36% 2,341.70% 1,055.32% 100.00%
NP 8,049 -4,536 3,305 101 17,829 5,395 5,404 6.86%
  YoY % 277.45% -237.25% 3,172.28% -99.43% 230.47% -0.17% -
  Horiz. % 148.95% -83.94% 61.16% 1.87% 329.92% 99.83% 100.00%
NP to SH 6,035 -1,506 -819 -9,486 9,605 363 4,103 6.64%
  YoY % 500.73% -83.88% 91.37% -198.76% 2,546.01% -91.15% -
  Horiz. % 147.09% -36.70% -19.96% -231.20% 234.10% 8.85% 100.00%
Tax Rate -43.60 % 175.09 % 52.10 % 98.14 % 23.59 % 31.49 % 4.17 % -
  YoY % -124.90% 236.07% -46.91% 316.02% -25.09% 655.16% -
  Horiz. % -1,045.56% 4,198.80% 1,249.40% 2,353.48% 565.71% 755.16% 100.00%
Total Cost 465,817 388,444 341,491 367,658 362,264 371,026 181,844 16.96%
  YoY % 19.92% 13.75% -7.12% 1.49% -2.36% 104.04% -
  Horiz. % 256.16% 213.61% 187.79% 202.18% 199.22% 204.04% 100.00%
Net Worth 66,245 58,072 62,210 61,147 73,599 12,164 63,550 0.69%
  YoY % 14.07% -6.65% 1.74% -16.92% 505.05% -80.86% -
  Horiz. % 104.24% 91.38% 97.89% 96.22% 115.81% 19.14% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 66,245 58,072 62,210 61,147 73,599 12,164 63,550 0.69%
  YoY % 14.07% -6.65% 1.74% -16.92% 505.05% -80.86% -
  Horiz. % 104.24% 91.38% 97.89% 96.22% 115.81% 19.14% 100.00%
NOSH 101,916 101,882 101,984 101,912 115,000 19,941 102,500 -0.10%
  YoY % 0.03% -0.10% 0.07% -11.38% 476.69% -80.55% -
  Horiz. % 99.43% 99.40% 99.50% 99.43% 112.20% 19.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.70 % -1.18 % 0.96 % 0.03 % 4.69 % 1.43 % 2.89 % -8.46%
  YoY % 244.07% -222.92% 3,100.00% -99.36% 227.97% -50.52% -
  Horiz. % 58.82% -40.83% 33.22% 1.04% 162.28% 49.48% 100.00%
ROE 9.11 % -2.59 % -1.32 % -15.51 % 13.05 % 2.98 % 6.46 % 5.89%
  YoY % 451.74% -96.21% 91.49% -218.85% 337.92% -53.87% -
  Horiz. % 141.02% -40.09% -20.43% -240.09% 202.01% 46.13% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 464.95 376.82 338.09 360.86 330.52 1,887.65 182.68 16.84%
  YoY % 23.39% 11.46% -6.31% 9.18% -82.49% 933.31% -
  Horiz. % 254.52% 206.27% 185.07% 197.54% 180.93% 1,033.31% 100.00%
EPS 5.92 -1.48 -0.80 -9.31 8.35 1.82 4.00 6.75%
  YoY % 500.00% -85.00% 91.41% -211.50% 358.79% -54.50% -
  Horiz. % 148.00% -37.00% -20.00% -232.75% 208.75% 45.50% 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 0.6500 0.5700 0.6100 0.6000 0.6400 0.6100 0.6200 0.79%
  YoY % 14.04% -6.56% 1.67% -6.25% 4.92% -1.61% -
  Horiz. % 104.84% 91.94% 98.39% 96.77% 103.23% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 163.63 132.57 119.06 126.99 131.25 129.98 64.66 16.73%
  YoY % 23.43% 11.35% -6.24% -3.25% 0.98% 101.02% -
  Horiz. % 253.06% 205.03% 184.13% 196.40% 202.98% 201.02% 100.00%
EPS 2.08 -0.52 -0.28 -3.28 3.32 0.13 1.42 6.57%
  YoY % 500.00% -85.71% 91.46% -198.80% 2,453.85% -90.85% -
  Horiz. % 146.48% -36.62% -19.72% -230.99% 233.80% 9.15% 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 0.2288 0.2005 0.2148 0.2112 0.2542 0.0420 0.2194 0.70%
  YoY % 14.11% -6.66% 1.70% -16.92% 505.24% -80.86% -
  Horiz. % 104.28% 91.39% 97.90% 96.26% 115.86% 19.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.3100 0.3150 0.2950 0.3700 0.3400 0.3900 0.1800 -
P/RPS 0.07 0.08 0.09 0.10 0.10 0.02 0.10 -5.77%
  YoY % -12.50% -11.11% -10.00% 0.00% 400.00% -80.00% -
  Horiz. % 70.00% 80.00% 90.00% 100.00% 100.00% 20.00% 100.00%
P/EPS 5.24 -21.31 -36.73 -3.98 4.07 21.42 4.50 2.57%
  YoY % 124.59% 41.98% -822.86% -197.79% -81.00% 376.00% -
  Horiz. % 116.44% -473.56% -816.22% -88.44% 90.44% 476.00% 100.00%
EY 19.10 -4.69 -2.72 -25.16 24.57 4.67 22.24 -2.50%
  YoY % 507.25% -72.43% 89.19% -202.40% 426.12% -79.00% -
  Horiz. % 85.88% -21.09% -12.23% -113.13% 110.48% 21.00% 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 0.48 0.55 0.48 0.62 0.53 0.64 0.29 8.76%
  YoY % -12.73% 14.58% -22.58% 16.98% -17.19% 120.69% -
  Horiz. % 165.52% 189.66% 165.52% 213.79% 182.76% 220.69% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 -
Price 0.2250 0.3200 0.3700 0.3400 0.3800 0.3500 0.2700 -
P/RPS 0.05 0.08 0.11 0.09 0.11 0.02 0.15 -16.72%
  YoY % -37.50% -27.27% 22.22% -18.18% 450.00% -86.67% -
  Horiz. % 33.33% 53.33% 73.33% 60.00% 73.33% 13.33% 100.00%
P/EPS 3.80 -21.65 -46.07 -3.65 4.55 19.23 6.75 -9.13%
  YoY % 117.55% 53.01% -1,162.19% -180.22% -76.34% 184.89% -
  Horiz. % 56.30% -320.74% -682.52% -54.07% 67.41% 284.89% 100.00%
EY 26.32 -4.62 -2.17 -27.38 21.98 5.20 14.83 10.03%
  YoY % 669.70% -112.90% 92.07% -224.57% 322.69% -64.94% -
  Horiz. % 177.48% -31.15% -14.63% -184.63% 148.21% 35.06% 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 0.35 0.56 0.61 0.57 0.59 0.57 0.44 -3.74%
  YoY % -37.50% -8.20% 7.02% -3.39% 3.51% 29.55% -
  Horiz. % 79.55% 127.27% 138.64% 129.55% 134.09% 129.55% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers