Highlights

[BINTAI] QoQ Cumulative 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 -     -0.24%    YoY -     2,519.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 192,570 151,566 94,323 383,948 266,834 161,558 69,876 96.20%
  QoQ % 27.05% 60.69% -75.43% 43.89% 65.16% 131.21% -
  Horiz. % 275.59% 216.91% 134.99% 549.47% 381.87% 231.21% 100.00%
PBT 13,105 12,362 6,224 22,306 15,759 -230 -2,141 -
  QoQ % 6.01% 98.62% -72.10% 41.54% 6,951.74% 89.26% -
  Horiz. % -612.10% -577.39% -290.71% -1,041.85% -736.06% 10.74% 100.00%
Tax -2,095 -1,519 -514 -5,116 -2,398 -111 -100 655.76%
  QoQ % -37.92% -195.53% 89.95% -113.34% -2,060.36% -11.00% -
  Horiz. % 2,095.00% 1,519.00% 514.00% 5,116.00% 2,398.00% 111.00% 100.00%
NP 11,010 10,843 5,710 17,190 13,361 -341 -2,241 -
  QoQ % 1.54% 89.89% -66.78% 28.66% 4,018.18% 84.78% -
  Horiz. % -491.30% -483.85% -254.80% -767.07% -596.21% 15.22% 100.00%
NP to SH 7,598 8,300 4,867 9,536 9,559 -541 -2,490 -
  QoQ % -8.46% 70.54% -48.96% -0.24% 1,866.91% 78.27% -
  Horiz. % -305.14% -333.33% -195.46% -382.97% -383.90% 21.73% 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 181,560 140,723 88,613 366,758 253,473 161,899 72,117 84.75%
  QoQ % 29.02% 58.81% -75.84% 44.69% 56.56% 124.49% -
  Horiz. % 251.76% 195.13% 122.87% 508.56% 351.47% 224.49% 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 10.22 % 11.01 % 6.83 % 14.63 % 13.59 % -0.88 % -4.21 % -
  QoQ % -7.18% 61.20% -53.32% 7.65% 1,644.32% 79.10% -
  Horiz. % -242.76% -261.52% -162.23% -347.51% -322.80% 20.90% 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 189.07 148.83 92.64 376.86 261.84 158.27 68.47 96.46%
  QoQ % 27.04% 60.65% -75.42% 43.93% 65.44% 131.15% -
  Horiz. % 276.14% 217.37% 135.30% 550.40% 382.42% 231.15% 100.00%
EPS 7.46 8.15 4.78 9.36 9.38 -0.53 -2.44 -
  QoQ % -8.47% 70.50% -48.93% -0.21% 1,869.81% 78.28% -
  Horiz. % -305.74% -334.02% -195.90% -383.61% -384.43% 21.72% 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 - 318,291
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.50 47.62 29.63 120.63 83.83 50.76 21.95 96.22%
  QoQ % 27.05% 60.72% -75.44% 43.90% 65.15% 131.25% -
  Horiz. % 275.63% 216.95% 134.99% 549.57% 381.91% 231.25% 100.00%
EPS 2.39 2.61 1.53 3.00 3.00 -0.17 -0.78 -
  QoQ % -8.43% 70.59% -49.00% 0.00% 1,864.71% 78.21% -
  Horiz. % -306.41% -334.62% -196.15% -384.62% -384.62% 21.79% 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 0.2336 0.2368 0.2239 0.2049 0.2209 0.1924 0.1860 16.36%
  QoQ % -1.35% 5.76% 9.27% -7.24% 14.81% 3.44% -
  Horiz. % 125.59% 127.31% 120.38% 110.16% 118.76% 103.44% 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 0.19 0.17 0.37 0.09 0.12 0.18 0.42 -40.98%
  QoQ % 11.76% -54.05% 311.11% -25.00% -33.33% -57.14% -
  Horiz. % 45.24% 40.48% 88.10% 21.43% 28.57% 42.86% 100.00%
P/EPS 4.83 3.19 7.11 3.63 3.30 -54.72 -11.89 -
  QoQ % 51.41% -55.13% 95.87% 10.00% 106.03% -360.22% -
  Horiz. % -40.62% -26.83% -59.80% -30.53% -27.75% 460.22% 100.00%
EY 20.72 31.35 14.06 27.53 30.26 -1.83 -8.41 -
  QoQ % -33.91% 122.97% -48.93% -9.02% 1,753.55% 78.24% -
  Horiz. % -246.37% -372.77% -167.18% -327.35% -359.81% 21.76% 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 0.19 0.21 0.35 0.10 0.12 0.23 0.44 -42.78%
  QoQ % -9.52% -40.00% 250.00% -16.67% -47.83% -47.73% -
  Horiz. % 43.18% 47.73% 79.55% 22.73% 27.27% 52.27% 100.00%
P/EPS 4.83 3.80 6.80 4.06 3.30 -69.81 -12.30 -
  QoQ % 27.11% -44.12% 67.49% 23.03% 104.73% -467.56% -
  Horiz. % -39.27% -30.89% -55.28% -33.01% -26.83% 567.56% 100.00%
EY 20.72 26.29 14.71 24.63 30.26 -1.43 -8.13 -
  QoQ % -21.19% 78.72% -40.28% -18.61% 2,216.08% 82.41% -
  Horiz. % -254.86% -323.37% -180.93% -302.95% -372.20% 17.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS