Highlights

[BINTAI] QoQ Annualized Quarter Result on 2011-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -25.18%    YoY -     2,519.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 256,760 303,132 377,292 383,948 355,778 323,116 279,504 -5.49%
  QoQ % -15.30% -19.66% -1.73% 7.92% 10.11% 15.60% -
  Horiz. % 91.86% 108.45% 134.99% 137.37% 127.29% 115.60% 100.00%
PBT 17,473 24,724 24,896 22,306 21,012 -460 -8,564 -
  QoQ % -29.33% -0.69% 11.61% 6.16% 4,667.83% 94.63% -
  Horiz. % -204.03% -288.70% -290.71% -260.46% -245.35% 5.37% 100.00%
Tax -2,793 -3,038 -2,056 -5,116 -3,197 -222 -400 264.06%
  QoQ % 8.05% -47.76% 59.81% -60.01% -1,340.24% 44.50% -
  Horiz. % 698.33% 759.50% 514.00% 1,279.00% 799.33% 55.50% 100.00%
NP 14,680 21,686 22,840 17,190 17,814 -682 -8,964 -
  QoQ % -32.31% -5.05% 32.87% -3.51% 2,712.12% 92.39% -
  Horiz. % -163.77% -241.92% -254.80% -191.77% -198.74% 7.61% 100.00%
NP to SH 10,130 16,600 19,468 9,536 12,745 -1,082 -9,960 -
  QoQ % -38.97% -14.73% 104.15% -25.18% 1,277.94% 89.14% -
  Horiz. % -101.71% -166.67% -195.46% -95.74% -127.97% 10.86% 100.00%
Tax Rate 15.99 % 12.29 % 8.26 % 22.94 % 15.22 % - % - % -
  QoQ % 30.11% 48.79% -63.99% 50.72% 0.00% 0.00% -
  Horiz. % 105.06% 80.75% 54.27% 150.72% 100.00% - -
Total Cost 242,080 281,446 354,452 366,758 337,964 323,798 288,468 -11.00%
  QoQ % -13.99% -20.60% -3.36% 8.52% 4.37% 12.25% -
  Horiz. % 83.92% 97.57% 122.87% 127.14% 117.16% 112.25% 100.00%
Net Worth 74,350 75,361 71,274 65,203 70,316 61,245 59,188 16.37%
  QoQ % -1.34% 5.74% 9.31% -7.27% 14.81% 3.47% -
  Horiz. % 125.62% 127.33% 120.42% 110.16% 118.80% 103.47% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,350 75,361 71,274 65,203 70,316 61,245 59,188 16.37%
  QoQ % -1.34% 5.74% 9.31% -7.27% 14.81% 3.47% -
  Horiz. % 125.62% 127.33% 120.42% 110.16% 118.80% 103.47% 100.00%
NOSH 101,849 101,840 101,820 101,880 101,908 102,075 102,049 -0.13%
  QoQ % 0.01% 0.02% -0.06% -0.03% -0.16% 0.03% -
  Horiz. % 99.80% 99.80% 99.78% 99.83% 99.86% 100.03% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.72 % 7.15 % 6.05 % 4.48 % 5.01 % -0.21 % -3.21 % -
  QoQ % -20.00% 18.18% 35.04% -10.58% 2,485.71% 93.46% -
  Horiz. % -178.19% -222.74% -188.47% -139.56% -156.07% 6.54% 100.00%
ROE 13.63 % 22.03 % 27.31 % 14.63 % 18.13 % -1.77 % -16.83 % -
  QoQ % -38.13% -19.33% 86.67% -19.31% 1,124.29% 89.48% -
  Horiz. % -80.99% -130.90% -162.27% -86.93% -107.72% 10.52% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 252.10 297.65 370.55 376.86 349.12 316.55 273.89 -5.36%
  QoQ % -15.30% -19.67% -1.67% 7.95% 10.29% 15.58% -
  Horiz. % 92.04% 108.68% 135.29% 137.60% 127.47% 115.58% 100.00%
EPS 9.95 16.30 19.12 9.36 12.51 -1.06 -9.76 -
  QoQ % -38.96% -14.75% 104.27% -25.18% 1,280.19% 89.14% -
  Horiz. % -101.95% -167.01% -195.90% -95.90% -128.18% 10.86% 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 0.7300 0.7400 0.7000 0.6400 0.6900 0.6000 0.5800 16.52%
  QoQ % -1.35% 5.71% 9.38% -7.25% 15.00% 3.45% -
  Horiz. % 125.86% 127.59% 120.69% 110.34% 118.97% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 88.66 104.68 130.28 132.58 122.86 111.58 96.52 -5.49%
  QoQ % -15.30% -19.65% -1.73% 7.91% 10.11% 15.60% -
  Horiz. % 91.86% 108.45% 134.98% 137.36% 127.29% 115.60% 100.00%
EPS 3.50 5.73 6.72 3.29 4.40 -0.37 -3.44 -
  QoQ % -38.92% -14.73% 104.26% -25.23% 1,289.19% 89.24% -
  Horiz. % -101.74% -166.57% -195.35% -95.64% -127.91% 10.76% 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 0.2567 0.2602 0.2461 0.2252 0.2428 0.2115 0.2044 16.35%
  QoQ % -1.35% 5.73% 9.28% -7.25% 14.80% 3.47% -
  Horiz. % 125.59% 127.30% 120.40% 110.18% 118.79% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3600 0.2600 0.3400 0.3400 0.3100 0.2900 0.2900 -
P/RPS 0.14 0.09 0.09 0.09 0.09 0.09 0.11 17.39%
  QoQ % 55.56% 0.00% 0.00% 0.00% 0.00% -18.18% -
  Horiz. % 127.27% 81.82% 81.82% 81.82% 81.82% 81.82% 100.00%
P/EPS 3.62 1.60 1.78 3.63 2.48 -27.36 -2.97 -
  QoQ % 126.25% -10.11% -50.96% 46.37% 109.06% -821.21% -
  Horiz. % -121.89% -53.87% -59.93% -122.22% -83.50% 921.21% 100.00%
EY 27.63 62.69 56.24 27.53 40.34 -3.66 -33.66 -
  QoQ % -55.93% 11.47% 104.29% -31.76% 1,202.19% 89.13% -
  Horiz. % -82.09% -186.24% -167.08% -81.79% -119.85% 10.87% 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 0.49 0.35 0.49 0.53 0.45 0.48 0.50 -1.33%
  QoQ % 40.00% -28.57% -7.55% 17.78% -6.25% -4.00% -
  Horiz. % 98.00% 70.00% 98.00% 106.00% 90.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 -
Price 0.3600 0.3100 0.3250 0.3800 0.3100 0.3700 0.3000 -
P/RPS 0.14 0.10 0.09 0.10 0.09 0.12 0.11 17.39%
  QoQ % 40.00% 11.11% -10.00% 11.11% -25.00% 9.09% -
  Horiz. % 127.27% 90.91% 81.82% 90.91% 81.82% 109.09% 100.00%
P/EPS 3.62 1.90 1.70 4.06 2.48 -34.91 -3.07 -
  QoQ % 90.53% 11.76% -58.13% 63.71% 107.10% -1,037.13% -
  Horiz. % -117.92% -61.89% -55.37% -132.25% -80.78% 1,137.13% 100.00%
EY 27.63 52.58 58.83 24.63 40.34 -2.86 -32.53 -
  QoQ % -47.45% -10.62% 138.86% -38.94% 1,510.49% 91.21% -
  Horiz. % -84.94% -161.64% -180.85% -75.71% -124.01% 8.79% 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 0.49 0.42 0.46 0.59 0.45 0.62 0.52 -3.87%
  QoQ % 16.67% -8.70% -22.03% 31.11% -27.42% 19.23% -
  Horiz. % 94.23% 80.77% 88.46% 113.46% 86.54% 119.23% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers