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 - 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 66.50 52.34 32.57 132.58 92.14 55.79 24.13 96.20%
  QoQ % 27.05% 60.70% -75.43% 43.89% 65.16% 131.21% -
  Horiz. % 275.59% 216.91% 134.98% 549.44% 381.85% 231.21% 100.00%
EPS 2.62 2.87 1.68 3.29 3.30 -0.19 -0.86 -
  QoQ % -8.71% 70.83% -48.94% -0.30% 1,836.84% 77.91% -
  Horiz. % -304.65% -333.72% -195.35% -382.56% -383.72% 22.09% 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 0.19 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers