Highlights

[BINTAI] QoQ Cumulative 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 -     -784.07%    YoY -     -239.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 383,948 266,834 161,558 69,876 376,421 286,870 201,474 53.77%
  QoQ % 43.89% 65.16% 131.21% -81.44% 31.22% 42.39% -
  Horiz. % 190.57% 132.44% 80.19% 34.68% 186.83% 142.39% 100.00%
PBT 22,306 15,759 -230 -2,141 7,875 2,642 3,008 280.74%
  QoQ % 41.54% 6,951.74% 89.26% -127.19% 198.07% -12.17% -
  Horiz. % 741.56% 523.90% -7.65% -71.18% 261.80% 87.83% 100.00%
Tax -5,116 -2,398 -111 -100 -2,476 5 1 -
  QoQ % -113.34% -2,060.36% -11.00% 95.96% -49,620.00% 400.00% -
  Horiz. % -511,600.00% -239,800.00% -11,100.00% -10,000.00% -247,600.00% 500.00% 100.00%
NP 17,190 13,361 -341 -2,241 5,399 2,647 3,009 219.91%
  QoQ % 28.66% 4,018.18% 84.78% -141.51% 103.97% -12.03% -
  Horiz. % 571.29% 444.03% -11.33% -74.48% 179.43% 87.97% 100.00%
NP to SH 9,536 9,559 -541 -2,490 364 -656 502 613.22%
  QoQ % -0.24% 1,866.91% 78.27% -784.07% 155.49% -230.68% -
  Horiz. % 1,899.60% 1,904.18% -107.77% -496.02% 72.51% -130.68% 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 366,758 253,473 161,899 72,117 371,022 284,223 198,465 50.65%
  QoQ % 44.69% 56.56% 124.49% -80.56% 30.54% 43.21% -
  Horiz. % 184.80% 127.72% 81.58% 36.34% 186.95% 143.21% 100.00%
Net Worth 65,203 70,316 61,245 59,188 4,978 62,525 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 62,525 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 8,161 102,500 102,448 -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 % 13.59 % -0.88 % -4.21 % 7.31 % -1.05 % 0.79 % 601.21%
  QoQ % 7.65% 1,644.32% 79.10% -157.59% 796.19% -232.91% -
  Horiz. % 1,851.90% 1,720.25% -111.39% -532.91% 925.32% -132.91% 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 376.86 261.84 158.27 68.47 4,612.19 279.87 196.66 54.34%
  QoQ % 43.93% 65.44% 131.15% -98.52% 1,547.98% 42.31% -
  Horiz. % 191.63% 133.14% 80.48% 34.82% 2,345.26% 142.31% 100.00%
EPS 9.36 9.38 -0.53 -2.44 0.36 -0.64 0.49 615.87%
  QoQ % -0.21% 1,869.81% 78.28% -777.78% 156.25% -230.61% -
  Horiz. % 1,910.20% 1,914.29% -108.16% -497.96% 73.47% -130.61% 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 76.22 46.15 19.96 107.52 81.94 57.55 53.77%
  QoQ % 43.89% 65.16% 131.21% -81.44% 31.22% 42.38% -
  Horiz. % 190.56% 132.44% 80.19% 34.68% 186.83% 142.38% 100.00%
EPS 2.72 2.73 -0.15 -0.71 0.10 -0.19 0.14 624.01%
  QoQ % -0.37% 1,920.00% 78.87% -810.00% 152.63% -235.71% -
  Horiz. % 1,942.86% 1,950.00% -107.14% -507.14% 71.43% -135.71% 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 0.12 0.18 0.42 0.01 0.13 0.22 -44.92%
  QoQ % -25.00% -33.33% -57.14% 4,100.00% -92.31% -40.91% -
  Horiz. % 40.91% 54.55% 81.82% 190.91% 4.55% 59.09% 100.00%
P/EPS 3.63 3.30 -54.72 -11.89 8.74 -54.69 89.80 -88.24%
  QoQ % 10.00% 106.03% -360.22% -236.04% 115.98% -160.90% -
  Horiz. % 4.04% 3.67% -60.94% -13.24% 9.73% -60.90% 100.00%
EY 27.53 30.26 -1.83 -8.41 11.44 -1.83 1.11 752.13%
  QoQ % -9.02% 1,753.55% 78.24% -173.51% 725.14% -264.86% -
  Horiz. % 2,480.18% 2,726.13% -164.86% -757.66% 1,030.63% -164.86% 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 0.12 0.23 0.44 0.01 0.17 0.20 -37.03%
  QoQ % -16.67% -47.83% -47.73% 4,300.00% -94.12% -15.00% -
  Horiz. % 50.00% 60.00% 115.00% 220.00% 5.00% 85.00% 100.00%
P/EPS 4.06 3.30 -69.81 -12.30 7.85 -73.44 79.59 -86.27%
  QoQ % 23.03% 104.73% -467.56% -256.69% 110.69% -192.27% -
  Horiz. % 5.10% 4.15% -87.71% -15.45% 9.86% -92.27% 100.00%
EY 24.63 30.26 -1.43 -8.13 12.74 -1.36 1.26 626.97%
  QoQ % -18.61% 2,216.08% 82.41% -163.81% 1,036.76% -207.94% -
  Horiz. % 1,954.76% 2,401.59% -113.49% -645.24% 1,011.11% -107.94% 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
 
 

315  535  635  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.13+0.01 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS