Highlights

[BINTAI] YoY TTM Result on 2013-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     95.73%    YoY -     91.37%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 477,604 473,866 383,908 344,796 367,759 380,093 376,421 4.04%
  YoY % 0.79% 23.43% 11.34% -6.24% -3.24% 0.98% -
  Horiz. % 126.88% 125.89% 101.99% 91.60% 97.70% 100.98% 100.00%
PBT -24,484 5,605 6,041 6,900 5,434 23,332 7,875 -
  YoY % -536.82% -7.22% -12.45% 26.98% -76.71% 196.28% -
  Horiz. % -310.91% 71.17% 76.71% 87.62% 69.00% 296.28% 100.00%
Tax -6,923 2,444 -10,577 -3,595 -5,333 -5,503 -2,480 18.64%
  YoY % -383.27% 123.11% -194.21% 32.59% 3.09% -121.90% -
  Horiz. % 279.15% -98.55% 426.49% 144.96% 215.04% 221.90% 100.00%
NP -31,407 8,049 -4,536 3,305 101 17,829 5,395 -
  YoY % -490.20% 277.45% -237.25% 3,172.28% -99.43% 230.47% -
  Horiz. % -582.15% 149.19% -84.08% 61.26% 1.87% 330.47% 100.00%
NP to SH -36,080 6,035 -1,506 -819 -9,486 9,605 363 -
  YoY % -697.85% 500.73% -83.88% 91.37% -198.76% 2,546.01% -
  Horiz. % -9,939.39% 1,662.53% -414.88% -225.62% -2,613.22% 2,646.01% 100.00%
Tax Rate - % -43.60 % 175.09 % 52.10 % 98.14 % 23.59 % 31.49 % -
  YoY % 0.00% -124.90% 236.07% -46.91% 316.02% -25.09% -
  Horiz. % 0.00% -138.46% 556.02% 165.45% 311.65% 74.91% 100.00%
Total Cost 509,011 465,817 388,444 341,491 367,658 362,264 371,026 5.41%
  YoY % 9.27% 19.92% 13.75% -7.12% 1.49% -2.36% -
  Horiz. % 137.19% 125.55% 104.69% 92.04% 99.09% 97.64% 100.00%
Net Worth 46,316 66,245 58,072 62,210 61,147 73,599 12,164 24.94%
  YoY % -30.08% 14.07% -6.65% 1.74% -16.92% 505.05% -
  Horiz. % 380.76% 544.60% 477.41% 511.42% 502.68% 605.05% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 46,316 66,245 58,072 62,210 61,147 73,599 12,164 24.94%
  YoY % -30.08% 14.07% -6.65% 1.74% -16.92% 505.05% -
  Horiz. % 380.76% 544.60% 477.41% 511.42% 502.68% 605.05% 100.00%
NOSH 178,141 101,916 101,882 101,984 101,912 115,000 19,941 44.00%
  YoY % 74.79% 0.03% -0.10% 0.07% -11.38% 476.69% -
  Horiz. % 893.33% 511.08% 510.91% 511.42% 511.06% 576.69% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.58 % 1.70 % -1.18 % 0.96 % 0.03 % 4.69 % 1.43 % -
  YoY % -487.06% 244.07% -222.92% 3,100.00% -99.36% 227.97% -
  Horiz. % -460.14% 118.88% -82.52% 67.13% 2.10% 327.97% 100.00%
ROE -77.90 % 9.11 % -2.59 % -1.32 % -15.51 % 13.05 % 2.98 % -
  YoY % -955.10% 451.74% -96.21% 91.49% -218.85% 337.92% -
  Horiz. % -2,614.09% 305.70% -86.91% -44.30% -520.47% 437.92% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 268.10 464.95 376.82 338.09 360.86 330.52 1,887.65 -27.75%
  YoY % -42.34% 23.39% 11.46% -6.31% 9.18% -82.49% -
  Horiz. % 14.20% 24.63% 19.96% 17.91% 19.12% 17.51% 100.00%
EPS -20.25 5.92 -1.48 -0.80 -9.31 8.35 1.82 -
  YoY % -442.06% 500.00% -85.00% 91.41% -211.50% 358.79% -
  Horiz. % -1,112.64% 325.27% -81.32% -43.96% -511.54% 458.79% 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 0.2600 0.6500 0.5700 0.6100 0.6000 0.6400 0.6100 -13.24%
  YoY % -60.00% 14.04% -6.56% 1.67% -6.25% 4.92% -
  Horiz. % 42.62% 106.56% 93.44% 100.00% 98.36% 104.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 164.92 163.63 132.57 119.06 126.99 131.25 129.98 4.04%
  YoY % 0.79% 23.43% 11.35% -6.24% -3.25% 0.98% -
  Horiz. % 126.88% 125.89% 101.99% 91.60% 97.70% 100.98% 100.00%
EPS -12.46 2.08 -0.52 -0.28 -3.28 3.32 0.13 -
  YoY % -699.04% 500.00% -85.71% 91.46% -198.80% 2,453.85% -
  Horiz. % -9,584.62% 1,600.00% -400.00% -215.38% -2,523.08% 2,553.85% 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 0.1599 0.2288 0.2005 0.2148 0.2112 0.2542 0.0420 24.93%
  YoY % -30.11% 14.11% -6.66% 1.70% -16.92% 505.24% -
  Horiz. % 380.71% 544.76% 477.38% 511.43% 502.86% 605.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2700 0.3100 0.3150 0.2950 0.3700 0.3400 0.3900 -
P/RPS 0.10 0.07 0.08 0.09 0.10 0.10 0.02 30.73%
  YoY % 42.86% -12.50% -11.11% -10.00% 0.00% 400.00% -
  Horiz. % 500.00% 350.00% 400.00% 450.00% 500.00% 500.00% 100.00%
P/EPS -1.33 5.24 -21.31 -36.73 -3.98 4.07 21.42 -
  YoY % -125.38% 124.59% 41.98% -822.86% -197.79% -81.00% -
  Horiz. % -6.21% 24.46% -99.49% -171.48% -18.58% 19.00% 100.00%
EY -75.01 19.10 -4.69 -2.72 -25.16 24.57 4.67 -
  YoY % -492.72% 507.25% -72.43% 89.19% -202.40% 426.12% -
  Horiz. % -1,606.21% 408.99% -100.43% -58.24% -538.76% 526.12% 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 1.04 0.48 0.55 0.48 0.62 0.53 0.64 8.42%
  YoY % 116.67% -12.73% 14.58% -22.58% 16.98% -17.19% -
  Horiz. % 162.50% 75.00% 85.94% 75.00% 96.88% 82.81% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 -
Price 0.2350 0.2250 0.3200 0.3700 0.3400 0.3800 0.3500 -
P/RPS 0.09 0.05 0.08 0.11 0.09 0.11 0.02 28.46%
  YoY % 80.00% -37.50% -27.27% 22.22% -18.18% 450.00% -
  Horiz. % 450.00% 250.00% 400.00% 550.00% 450.00% 550.00% 100.00%
P/EPS -1.16 3.80 -21.65 -46.07 -3.65 4.55 19.23 -
  YoY % -130.53% 117.55% 53.01% -1,162.19% -180.22% -76.34% -
  Horiz. % -6.03% 19.76% -112.58% -239.57% -18.98% 23.66% 100.00%
EY -86.19 26.32 -4.62 -2.17 -27.38 21.98 5.20 -
  YoY % -427.47% 669.70% -112.90% 92.07% -224.57% 322.69% -
  Horiz. % -1,657.50% 506.15% -88.85% -41.73% -526.54% 422.69% 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 0.90 0.35 0.56 0.61 0.57 0.59 0.57 7.90%
  YoY % 157.14% -37.50% -8.20% 7.02% -3.39% 3.51% -
  Horiz. % 157.89% 61.40% 98.25% 107.02% 100.00% 103.51% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers