Highlights

[BINTAI] QoQ Annualized Quarter Result on 2011-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     104.15%    YoY -     295.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 367,759 256,760 303,132 377,292 383,948 355,778 323,116 9.00%
  QoQ % 43.23% -15.30% -19.66% -1.73% 7.92% 10.11% -
  Horiz. % 113.82% 79.46% 93.82% 116.77% 118.83% 110.11% 100.00%
PBT 5,434 17,473 24,724 24,896 22,306 21,012 -460 -
  QoQ % -68.90% -29.33% -0.69% 11.61% 6.16% 4,667.83% -
  Horiz. % -1,181.30% -3,798.55% -5,374.78% -5,412.17% -4,849.13% -4,567.83% 100.00%
Tax -5,333 -2,793 -3,038 -2,056 -5,116 -3,197 -222 730.95%
  QoQ % -90.92% 8.05% -47.76% 59.81% -60.01% -1,340.24% -
  Horiz. % 2,402.25% 1,258.26% 1,368.47% 926.13% 2,304.50% 1,440.24% 100.00%
NP 101 14,680 21,686 22,840 17,190 17,814 -682 -
  QoQ % -99.31% -32.31% -5.05% 32.87% -3.51% 2,712.12% -
  Horiz. % -14.81% -2,152.49% -3,179.77% -3,348.97% -2,520.53% -2,612.12% 100.00%
NP to SH -9,486 10,130 16,600 19,468 9,536 12,745 -1,082 324.62%
  QoQ % -193.64% -38.97% -14.73% 104.15% -25.18% 1,277.94% -
  Horiz. % 876.71% -936.29% -1,534.20% -1,799.26% -881.33% -1,177.94% 100.00%
Tax Rate 98.14 % 15.99 % 12.29 % 8.26 % 22.94 % 15.22 % - % -
  QoQ % 513.76% 30.11% 48.79% -63.99% 50.72% 0.00% -
  Horiz. % 644.81% 105.06% 80.75% 54.27% 150.72% 100.00% -
Total Cost 367,658 242,080 281,446 354,452 366,758 337,964 323,798 8.83%
  QoQ % 51.87% -13.99% -20.60% -3.36% 8.52% 4.37% -
  Horiz. % 113.55% 74.76% 86.92% 109.47% 113.27% 104.37% 100.00%
Net Worth 61,130 74,350 75,361 71,274 65,203 70,316 61,245 -0.12%
  QoQ % -17.78% -1.34% 5.74% 9.31% -7.27% 14.81% -
  Horiz. % 99.81% 121.40% 123.05% 116.37% 106.46% 114.81% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 61,130 74,350 75,361 71,274 65,203 70,316 61,245 -0.12%
  QoQ % -17.78% -1.34% 5.74% 9.31% -7.27% 14.81% -
  Horiz. % 99.81% 121.40% 123.05% 116.37% 106.46% 114.81% 100.00%
NOSH 101,884 101,849 101,840 101,820 101,880 101,908 102,075 -0.12%
  QoQ % 0.03% 0.01% 0.02% -0.06% -0.03% -0.16% -
  Horiz. % 99.81% 99.78% 99.77% 99.75% 99.81% 99.84% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.03 % 5.72 % 7.15 % 6.05 % 4.48 % 5.01 % -0.21 % -
  QoQ % -99.48% -20.00% 18.18% 35.04% -10.58% 2,485.71% -
  Horiz. % -14.29% -2,723.81% -3,404.76% -2,880.95% -2,133.33% -2,385.71% 100.00%
ROE -15.52 % 13.63 % 22.03 % 27.31 % 14.63 % 18.13 % -1.77 % 324.66%
  QoQ % -213.87% -38.13% -19.33% 86.67% -19.31% 1,124.29% -
  Horiz. % 876.84% -770.06% -1,244.63% -1,542.94% -826.55% -1,024.29% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 360.96 252.10 297.65 370.55 376.86 349.12 316.55 9.14%
  QoQ % 43.18% -15.30% -19.67% -1.67% 7.95% 10.29% -
  Horiz. % 114.03% 79.64% 94.03% 117.06% 119.05% 110.29% 100.00%
EPS -9.31 9.95 16.30 19.12 9.36 12.51 -1.06 325.13%
  QoQ % -193.57% -38.96% -14.75% 104.27% -25.18% 1,280.19% -
  Horiz. % 878.30% -938.68% -1,537.74% -1,803.77% -883.02% -1,180.19% 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 0.6000 0.7300 0.7400 0.7000 0.6400 0.6900 0.6000 -
  QoQ % -17.81% -1.35% 5.71% 9.38% -7.25% 15.00% -
  Horiz. % 100.00% 121.67% 123.33% 116.67% 106.67% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 126.99 88.66 104.68 130.28 132.58 122.86 111.58 9.00%
  QoQ % 43.23% -15.30% -19.65% -1.73% 7.91% 10.11% -
  Horiz. % 113.81% 79.46% 93.82% 116.76% 118.82% 110.11% 100.00%
EPS -3.28 3.50 5.73 6.72 3.29 4.40 -0.37 327.76%
  QoQ % -193.71% -38.92% -14.73% 104.26% -25.23% 1,289.19% -
  Horiz. % 886.49% -945.95% -1,548.65% -1,816.22% -889.19% -1,189.19% 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 0.2111 0.2567 0.2602 0.2461 0.2252 0.2428 0.2115 -0.13%
  QoQ % -17.76% -1.35% 5.73% 9.28% -7.25% 14.80% -
  Horiz. % 99.81% 121.37% 123.03% 116.36% 106.48% 114.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.3700 0.3600 0.2600 0.3400 0.3400 0.3100 0.2900 -
P/RPS 0.10 0.14 0.09 0.09 0.09 0.09 0.09 7.27%
  QoQ % -28.57% 55.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 155.56% 100.00% 100.00% 100.00% 100.00% 100.00%
P/EPS -3.97 3.62 1.60 1.78 3.63 2.48 -27.36 -72.35%
  QoQ % -209.67% 126.25% -10.11% -50.96% 46.37% 109.06% -
  Horiz. % 14.51% -13.23% -5.85% -6.51% -13.27% -9.06% 100.00%
EY -25.16 27.63 62.69 56.24 27.53 40.34 -3.66 261.11%
  QoQ % -191.06% -55.93% 11.47% 104.29% -31.76% 1,202.19% -
  Horiz. % 687.43% -754.92% -1,712.84% -1,536.61% -752.19% -1,102.19% 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 0.62 0.49 0.35 0.49 0.53 0.45 0.48 18.59%
  QoQ % 26.53% 40.00% -28.57% -7.55% 17.78% -6.25% -
  Horiz. % 129.17% 102.08% 72.92% 102.08% 110.42% 93.75% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 -
Price 0.3400 0.3600 0.3100 0.3250 0.3800 0.3100 0.3700 -
P/RPS 0.09 0.14 0.10 0.09 0.10 0.09 0.12 -17.44%
  QoQ % -35.71% 40.00% 11.11% -10.00% 11.11% -25.00% -
  Horiz. % 75.00% 116.67% 83.33% 75.00% 83.33% 75.00% 100.00%
P/EPS -3.65 3.62 1.90 1.70 4.06 2.48 -34.91 -77.78%
  QoQ % -200.83% 90.53% 11.76% -58.13% 63.71% 107.10% -
  Horiz. % 10.46% -10.37% -5.44% -4.87% -11.63% -7.10% 100.00%
EY -27.38 27.63 52.58 58.83 24.63 40.34 -2.86 350.24%
  QoQ % -199.10% -47.45% -10.62% 138.86% -38.94% 1,510.49% -
  Horiz. % 957.34% -966.08% -1,838.46% -2,056.99% -861.19% -1,410.49% 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 0.57 0.49 0.42 0.46 0.59 0.45 0.62 -5.45%
  QoQ % 16.33% 16.67% -8.70% -22.03% 31.11% -27.42% -
  Horiz. % 91.94% 79.03% 67.74% 74.19% 95.16% 72.58% 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