Highlights

[BINTAI] QoQ Annualized Quarter Result on 2010-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -2,836.26%    YoY -     -239.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 383,948 355,778 323,116 279,504 376,421 382,493 402,948 -3.17%
  QoQ % 7.92% 10.11% 15.60% -25.75% -1.59% -5.08% -
  Horiz. % 95.28% 88.29% 80.19% 69.36% 93.42% 94.92% 100.00%
PBT 22,306 21,012 -460 -8,564 7,875 3,522 6,016 139.75%
  QoQ % 6.16% 4,667.83% 94.63% -208.75% 123.55% -41.45% -
  Horiz. % 370.78% 349.27% -7.65% -142.35% 130.90% 58.55% 100.00%
Tax -5,116 -3,197 -222 -400 -2,476 6 2 -
  QoQ % -60.01% -1,340.24% 44.50% 83.84% -37,238.14% 233.35% -
  Horiz. % -255,800.00% -159,866.70% -11,100.00% -20,000.00% -123,800.00% 333.35% 100.00%
NP 17,190 17,814 -682 -8,964 5,399 3,529 6,018 101.45%
  QoQ % -3.51% 2,712.12% 92.39% -266.03% 52.98% -41.35% -
  Horiz. % 285.64% 296.02% -11.33% -148.95% 89.71% 58.65% 100.00%
NP to SH 9,536 12,745 -1,082 -9,960 364 -874 1,004 349.11%
  QoQ % -25.18% 1,277.94% 89.14% -2,836.26% 141.62% -187.12% -
  Horiz. % 949.80% 1,269.46% -107.77% -992.03% 36.25% -87.12% 100.00%
Tax Rate 22.94 % 15.22 % - % - % 31.44 % -0.19 % -0.03 % -
  QoQ % 50.72% 0.00% 0.00% 0.00% 16,647.37% -533.33% -
  Horiz. % -76,466.67% -50,733.34% 0.00% 0.00% -104,800.00% 633.33% 100.00%
Total Cost 366,758 337,964 323,798 288,468 371,022 378,964 396,930 -5.14%
  QoQ % 8.52% 4.37% 12.25% -22.25% -2.10% -4.53% -
  Horiz. % 92.40% 85.14% 81.58% 72.67% 93.47% 95.47% 100.00%
Net Worth 65,203 70,316 61,245 59,188 4,978 62,524 63,518 1.76%
  QoQ % -7.27% 14.81% 3.47% 1,088.89% -92.04% -1.56% -
  Horiz. % 102.65% 110.70% 96.42% 93.18% 7.84% 98.44% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 65,203 70,316 61,245 59,188 4,978 62,524 63,518 1.76%
  QoQ % -7.27% 14.81% 3.47% 1,088.89% -92.04% -1.56% -
  Horiz. % 102.65% 110.70% 96.42% 93.18% 7.84% 98.44% 100.00%
NOSH 101,880 101,908 102,075 102,049 8,161 102,499 102,448 -0.37%
  QoQ % -0.03% -0.16% 0.03% 1,150.38% -92.04% 0.05% -
  Horiz. % 99.44% 99.47% 99.64% 99.61% 7.97% 100.05% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.48 % 5.01 % -0.21 % -3.21 % 1.43 % 0.92 % 1.49 % 108.46%
  QoQ % -10.58% 2,485.71% 93.46% -324.48% 55.43% -38.26% -
  Horiz. % 300.67% 336.24% -14.09% -215.44% 95.97% 61.74% 100.00%
ROE 14.63 % 18.13 % -1.77 % -16.83 % 7.31 % -1.40 % 1.58 % 341.55%
  QoQ % -19.31% 1,124.29% 89.48% -330.23% 622.14% -188.61% -
  Horiz. % 925.95% 1,147.47% -112.03% -1,065.19% 462.66% -88.61% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 376.86 349.12 316.55 273.89 4,612.19 373.16 393.32 -2.81%
  QoQ % 7.95% 10.29% 15.58% -94.06% 1,135.98% -5.13% -
  Horiz. % 95.82% 88.76% 80.48% 69.64% 1,172.63% 94.87% 100.00%
EPS 9.36 12.51 -1.06 -9.76 0.36 -0.85 0.98 350.78%
  QoQ % -25.18% 1,280.19% 89.14% -2,811.11% 142.35% -186.73% -
  Horiz. % 955.10% 1,276.53% -108.16% -995.92% 36.73% -86.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6400 0.6900 0.6000 0.5800 0.6100 0.6100 0.6200 2.14%
  QoQ % -7.25% 15.00% 3.45% -4.92% 0.00% -1.61% -
  Horiz. % 103.23% 111.29% 96.77% 93.55% 98.39% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 109.67 101.62 92.29 79.84 107.52 109.26 115.10 -3.17%
  QoQ % 7.92% 10.11% 15.59% -25.74% -1.59% -5.07% -
  Horiz. % 95.28% 88.29% 80.18% 69.37% 93.41% 94.93% 100.00%
EPS 2.72 3.64 -0.31 -2.84 0.10 -0.25 0.29 345.36%
  QoQ % -25.27% 1,274.19% 89.08% -2,940.00% 140.00% -186.21% -
  Horiz. % 937.93% 1,255.17% -106.90% -979.31% 34.48% -86.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1862 0.2009 0.1749 0.1691 0.0142 0.1786 0.1814 1.76%
  QoQ % -7.32% 14.87% 3.43% 1,090.84% -92.05% -1.54% -
  Horiz. % 102.65% 110.75% 96.42% 93.22% 7.83% 98.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3400 0.3100 0.2900 0.2900 0.3900 0.3500 0.4400 -
P/RPS 0.09 0.09 0.09 0.11 0.01 0.09 0.11 -12.53%
  QoQ % 0.00% 0.00% -18.18% 1,000.00% -88.89% -18.18% -
  Horiz. % 81.82% 81.82% 81.82% 100.00% 9.09% 81.82% 100.00%
P/EPS 3.63 2.48 -27.36 -2.97 8.74 -41.02 44.90 -81.33%
  QoQ % 46.37% 109.06% -821.21% -133.98% 121.31% -191.36% -
  Horiz. % 8.08% 5.52% -60.94% -6.61% 19.47% -91.36% 100.00%
EY 27.53 40.34 -3.66 -33.66 11.44 -2.44 2.23 434.97%
  QoQ % -31.76% 1,202.19% 89.13% -394.23% 568.85% -209.42% -
  Horiz. % 1,234.53% 1,808.97% -164.13% -1,509.42% 513.00% -109.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.45 0.48 0.50 0.64 0.57 0.71 -17.73%
  QoQ % 17.78% -6.25% -4.00% -21.87% 12.28% -19.72% -
  Horiz. % 74.65% 63.38% 67.61% 70.42% 90.14% 80.28% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.3800 0.3100 0.3700 0.3000 0.3500 0.4700 0.3900 -
P/RPS 0.10 0.09 0.12 0.11 0.01 0.13 0.10 -
  QoQ % 11.11% -25.00% 9.09% 1,000.00% -92.31% 30.00% -
  Horiz. % 100.00% 90.00% 120.00% 110.00% 10.00% 130.00% 100.00%
P/EPS 4.06 2.48 -34.91 -3.07 7.85 -55.08 39.80 -78.20%
  QoQ % 63.71% 107.10% -1,037.13% -139.11% 114.25% -238.39% -
  Horiz. % 10.20% 6.23% -87.71% -7.71% 19.72% -138.39% 100.00%
EY 24.63 40.34 -2.86 -32.53 12.74 -1.82 2.51 358.98%
  QoQ % -38.94% 1,510.49% 91.21% -355.34% 800.00% -172.51% -
  Horiz. % 981.27% 1,607.17% -113.94% -1,296.02% 507.57% -72.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.45 0.62 0.52 0.57 0.77 0.63 -4.28%
  QoQ % 31.11% -27.42% 19.23% -8.77% -25.97% 22.22% -
  Horiz. % 93.65% 71.43% 98.41% 82.54% 90.48% 122.22% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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