Highlights

[BINTAI] QoQ Cumulative 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 -     155.49%    YoY -     -91.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 266,834 161,558 69,876 376,421 286,870 201,474 96,521 96.61%
  QoQ % 65.16% 131.21% -81.44% 31.22% 42.39% 108.74% -
  Horiz. % 276.45% 167.38% 72.39% 389.99% 297.21% 208.74% 100.00%
PBT 15,759 -230 -2,141 7,875 2,642 3,008 2,836 212.75%
  QoQ % 6,951.74% 89.26% -127.19% 198.07% -12.17% 6.06% -
  Horiz. % 555.68% -8.11% -75.49% 277.68% 93.16% 106.06% 100.00%
Tax -2,398 -111 -100 -2,476 5 1 -3 8,408.73%
  QoQ % -2,060.36% -11.00% 95.96% -49,620.00% 400.00% 133.33% -
  Horiz. % 79,933.33% 3,700.00% 3,333.33% 82,533.33% -166.67% -33.33% 100.00%
NP 13,361 -341 -2,241 5,399 2,647 3,009 2,833 180.44%
  QoQ % 4,018.18% 84.78% -141.51% 103.97% -12.03% 6.21% -
  Horiz. % 471.62% -12.04% -79.10% 190.58% 93.43% 106.21% 100.00%
NP to SH 9,559 -541 -2,490 364 -656 502 1,787 204.93%
  QoQ % 1,866.91% 78.27% -784.07% 155.49% -230.68% -71.91% -
  Horiz. % 534.92% -30.27% -139.34% 20.37% -36.71% 28.09% 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 253,473 161,899 72,117 371,022 284,223 198,465 93,688 93.81%
  QoQ % 56.56% 124.49% -80.56% 30.54% 43.21% 111.84% -
  Horiz. % 270.55% 172.81% 76.98% 396.02% 303.37% 211.84% 100.00%
Net Worth 70,316 61,245 59,188 4,978 62,525 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 62,525 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 8,161 102,500 102,448 102,114 -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 13.59 % -0.88 % -4.21 % 7.31 % -1.05 % 0.79 % 2.78 % 187.21%
  QoQ % 1,644.32% 79.10% -157.59% 796.19% -232.91% -71.58% -
  Horiz. % 488.85% -31.65% -151.44% 262.95% -37.77% 28.42% 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 261.84 158.27 68.47 4,612.19 279.87 196.66 94.52 96.88%
  QoQ % 65.44% 131.15% -98.52% 1,547.98% 42.31% 108.06% -
  Horiz. % 277.02% 167.45% 72.44% 4,879.59% 296.10% 208.06% 100.00%
EPS 9.38 -0.53 -2.44 0.36 -0.64 0.49 1.75 205.34%
  QoQ % 1,869.81% 78.28% -777.78% 156.25% -230.61% -72.00% -
  Horiz. % 536.00% -30.29% -139.43% 20.57% -36.57% 28.00% 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 92.14 55.79 24.13 129.98 99.06 69.57 33.33 96.61%
  QoQ % 65.16% 131.21% -81.44% 31.21% 42.39% 108.73% -
  Horiz. % 276.45% 167.39% 72.40% 389.98% 297.21% 208.73% 100.00%
EPS 3.30 -0.19 -0.86 0.13 -0.23 0.17 0.62 203.92%
  QoQ % 1,836.84% 77.91% -761.54% 156.52% -235.29% -72.58% -
  Horiz. % 532.26% -30.65% -138.71% 20.97% -37.10% 27.42% 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 0.12 0.18 0.42 0.01 0.13 0.22 0.31 -46.79%
  QoQ % -33.33% -57.14% 4,100.00% -92.31% -40.91% -29.03% -
  Horiz. % 38.71% 58.06% 135.48% 3.23% 41.94% 70.97% 100.00%
P/EPS 3.30 -54.72 -11.89 8.74 -54.69 89.80 16.57 -65.80%
  QoQ % 106.03% -360.22% -236.04% 115.98% -160.90% 441.94% -
  Horiz. % 19.92% -330.24% -71.76% 52.75% -330.05% 541.94% 100.00%
EY 30.26 -1.83 -8.41 11.44 -1.83 1.11 6.03 192.25%
  QoQ % 1,753.55% 78.24% -173.51% 725.14% -264.86% -81.59% -
  Horiz. % 501.82% -30.35% -139.47% 189.72% -30.35% 18.41% 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 0.12 0.23 0.44 0.01 0.17 0.20 0.43 -57.20%
  QoQ % -47.83% -47.73% 4,300.00% -94.12% -15.00% -53.49% -
  Horiz. % 27.91% 53.49% 102.33% 2.33% 39.53% 46.51% 100.00%
P/EPS 3.30 -69.81 -12.30 7.85 -73.44 79.59 23.43 -72.83%
  QoQ % 104.73% -467.56% -256.69% 110.69% -192.27% 239.69% -
  Horiz. % 14.08% -297.95% -52.50% 33.50% -313.44% 339.69% 100.00%
EY 30.26 -1.43 -8.13 12.74 -1.36 1.26 4.27 267.63%
  QoQ % 2,216.08% 82.41% -163.81% 1,036.76% -207.94% -70.49% -
  Horiz. % 708.67% -33.49% -190.40% 298.36% -31.85% 29.51% 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 0.45 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.
 


 

337  283  529  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.16+0.05 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers