Highlights

[BINTAI] QoQ Annualized Quarter Result on 2010-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     141.62%    YoY -     -91.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 355,778 323,116 279,504 376,421 382,493 402,948 386,084 -5.29%
  QoQ % 10.11% 15.60% -25.75% -1.59% -5.08% 4.37% -
  Horiz. % 92.15% 83.69% 72.39% 97.50% 99.07% 104.37% 100.00%
PBT 21,012 -460 -8,564 7,875 3,522 6,016 11,344 50.65%
  QoQ % 4,667.83% 94.63% -208.75% 123.55% -41.45% -46.97% -
  Horiz. % 185.23% -4.06% -75.49% 69.42% 31.05% 53.03% 100.00%
Tax -3,197 -222 -400 -2,476 6 2 -12 3,998.76%
  QoQ % -1,340.24% 44.50% 83.84% -37,238.14% 233.35% 116.67% -
  Horiz. % 26,644.45% 1,850.00% 3,333.33% 20,633.33% -55.56% -16.67% 100.00%
NP 17,814 -682 -8,964 5,399 3,529 6,018 11,332 35.09%
  QoQ % 2,712.12% 92.39% -266.03% 52.98% -41.35% -46.89% -
  Horiz. % 157.21% -6.02% -79.10% 47.64% 31.14% 53.11% 100.00%
NP to SH 12,745 -1,082 -9,960 364 -874 1,004 7,148 46.89%
  QoQ % 1,277.94% 89.14% -2,836.26% 141.62% -187.12% -85.95% -
  Horiz. % 178.31% -15.14% -139.34% 5.09% -12.24% 14.05% 100.00%
Tax Rate 15.22 % - % - % 31.44 % -0.19 % -0.03 % 0.11 % 2,551.23%
  QoQ % 0.00% 0.00% 0.00% 16,647.37% -533.33% -127.27% -
  Horiz. % 13,836.36% 0.00% 0.00% 28,581.82% -172.73% -27.27% 100.00%
Total Cost 337,964 323,798 288,468 371,022 378,964 396,930 374,752 -6.64%
  QoQ % 4.37% 12.25% -22.25% -2.10% -4.53% 5.92% -
  Horiz. % 90.18% 86.40% 76.98% 99.00% 101.12% 105.92% 100.00%
Net Worth 70,316 61,245 59,188 4,978 62,524 63,518 64,331 6.09%
  QoQ % 14.81% 3.47% 1,088.89% -92.04% -1.56% -1.26% -
  Horiz. % 109.30% 95.20% 92.00% 7.74% 97.19% 98.74% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 70,316 61,245 59,188 4,978 62,524 63,518 64,331 6.09%
  QoQ % 14.81% 3.47% 1,088.89% -92.04% -1.56% -1.26% -
  Horiz. % 109.30% 95.20% 92.00% 7.74% 97.19% 98.74% 100.00%
NOSH 101,908 102,075 102,049 8,161 102,499 102,448 102,114 -0.13%
  QoQ % -0.16% 0.03% 1,150.38% -92.04% 0.05% 0.33% -
  Horiz. % 99.80% 99.96% 99.94% 7.99% 100.38% 100.33% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.01 % -0.21 % -3.21 % 1.43 % 0.92 % 1.49 % 2.94 % 42.53%
  QoQ % 2,485.71% 93.46% -324.48% 55.43% -38.26% -49.32% -
  Horiz. % 170.41% -7.14% -109.18% 48.64% 31.29% 50.68% 100.00%
ROE 18.13 % -1.77 % -16.83 % 7.31 % -1.40 % 1.58 % 11.11 % 38.48%
  QoQ % 1,124.29% 89.48% -330.23% 622.14% -188.61% -85.78% -
  Horiz. % 163.19% -15.93% -151.49% 65.80% -12.60% 14.22% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 349.12 316.55 273.89 4,612.19 373.16 393.32 378.09 -5.16%
  QoQ % 10.29% 15.58% -94.06% 1,135.98% -5.13% 4.03% -
  Horiz. % 92.34% 83.72% 72.44% 1,219.87% 98.70% 104.03% 100.00%
EPS 12.51 -1.06 -9.76 0.36 -0.85 0.98 7.00 47.11%
  QoQ % 1,280.19% 89.14% -2,811.11% 142.35% -186.73% -86.00% -
  Horiz. % 178.71% -15.14% -139.43% 5.14% -12.14% 14.00% 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 0.6900 0.6000 0.5800 0.6100 0.6100 0.6200 0.6300 6.23%
  QoQ % 15.00% 3.45% -4.92% 0.00% -1.61% -1.59% -
  Horiz. % 109.52% 95.24% 92.06% 96.83% 96.83% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.86 111.58 96.52 129.98 132.08 139.14 133.32 -5.29%
  QoQ % 10.11% 15.60% -25.74% -1.59% -5.07% 4.37% -
  Horiz. % 92.15% 83.69% 72.40% 97.49% 99.07% 104.37% 100.00%
EPS 4.40 -0.37 -3.44 0.13 -0.30 0.35 2.47 46.80%
  QoQ % 1,289.19% 89.24% -2,746.15% 143.33% -185.71% -85.83% -
  Horiz. % 178.14% -14.98% -139.27% 5.26% -12.15% 14.17% 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 0.2428 0.2115 0.2044 0.0172 0.2159 0.2193 0.2221 6.10%
  QoQ % 14.80% 3.47% 1,088.37% -92.03% -1.55% -1.26% -
  Horiz. % 109.32% 95.23% 92.03% 7.74% 97.21% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3100 0.2900 0.2900 0.3900 0.3500 0.4400 0.2900 -
P/RPS 0.09 0.09 0.11 0.01 0.09 0.11 0.08 8.15%
  QoQ % 0.00% -18.18% 1,000.00% -88.89% -18.18% 37.50% -
  Horiz. % 112.50% 112.50% 137.50% 12.50% 112.50% 137.50% 100.00%
P/EPS 2.48 -27.36 -2.97 8.74 -41.02 44.90 4.14 -28.87%
  QoQ % 109.06% -821.21% -133.98% 121.31% -191.36% 984.54% -
  Horiz. % 59.90% -660.87% -71.74% 211.11% -990.82% 1,084.54% 100.00%
EY 40.34 -3.66 -33.66 11.44 -2.44 2.23 24.14 40.69%
  QoQ % 1,202.19% 89.13% -394.23% 568.85% -209.42% -90.76% -
  Horiz. % 167.11% -15.16% -139.44% 47.39% -10.11% 9.24% 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 0.45 0.48 0.50 0.64 0.57 0.71 0.46 -1.45%
  QoQ % -6.25% -4.00% -21.87% 12.28% -19.72% 54.35% -
  Horiz. % 97.83% 104.35% 108.70% 139.13% 123.91% 154.35% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.3100 0.3700 0.3000 0.3500 0.4700 0.3900 0.4100 -
P/RPS 0.09 0.12 0.11 0.01 0.13 0.10 0.11 -12.49%
  QoQ % -25.00% 9.09% 1,000.00% -92.31% 30.00% -9.09% -
  Horiz. % 81.82% 109.09% 100.00% 9.09% 118.18% 90.91% 100.00%
P/EPS 2.48 -34.91 -3.07 7.85 -55.08 39.80 5.86 -43.54%
  QoQ % 107.10% -1,037.13% -139.11% 114.25% -238.39% 579.18% -
  Horiz. % 42.32% -595.73% -52.39% 133.96% -939.93% 679.18% 100.00%
EY 40.34 -2.86 -32.53 12.74 -1.82 2.51 17.07 77.14%
  QoQ % 1,510.49% 91.21% -355.34% 800.00% -172.51% -85.30% -
  Horiz. % 236.32% -16.75% -190.57% 74.63% -10.66% 14.70% 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 0.45 0.62 0.52 0.57 0.77 0.63 0.65 -21.69%
  QoQ % -27.42% 19.23% -8.77% -25.97% 22.22% -3.08% -
  Horiz. % 69.23% 95.38% 80.00% 87.69% 118.46% 96.92% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers