Highlights

[BINTAI] QoQ Quarter Result on 2009-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     9.88%    YoY -     -38.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 91,682 69,876 89,551 85,396 104,953 96,521 56,527 38.00%
  QoQ % 31.21% -21.97% 4.87% -18.63% 8.74% 70.75% -
  Horiz. % 162.19% 123.62% 158.42% 151.07% 185.67% 170.75% 100.00%
PBT 1,911 -2,141 5,233 -366 172 2,836 1,048 49.20%
  QoQ % 189.26% -140.91% 1,529.78% -312.79% -93.94% 170.61% -
  Horiz. % 182.35% -204.29% 499.33% -34.92% 16.41% 270.61% 100.00%
Tax -11 -100 -2,485 4 4 -3 -377 -90.50%
  QoQ % 89.00% 95.98% -62,225.00% 0.00% 233.33% 99.20% -
  Horiz. % 2.92% 26.53% 659.15% -1.06% -1.06% 0.80% 100.00%
NP 1,900 -2,241 2,748 -362 176 2,833 671 100.02%
  QoQ % 184.78% -181.55% 859.12% -305.68% -93.79% 322.21% -
  Horiz. % 283.16% -333.98% 409.54% -53.95% 26.23% 422.21% 100.00%
NP to SH 1,949 -2,490 1,019 -1,158 -1,285 1,787 69 825.61%
  QoQ % 178.27% -344.36% 188.00% 9.88% -171.91% 2,489.85% -
  Horiz. % 2,824.64% -3,608.70% 1,476.81% -1,678.26% -1,862.32% 2,589.85% 100.00%
Tax Rate 0.58 % - % 47.49 % - % -2.33 % 0.11 % 35.97 % -93.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% -2,218.18% -99.69% -
  Horiz. % 1.61% 0.00% 132.03% 0.00% -6.48% 0.31% 100.00%
Total Cost 89,782 72,117 86,803 85,758 104,777 93,688 55,856 37.18%
  QoQ % 24.49% -16.92% 1.22% -18.15% 11.84% 67.73% -
  Horiz. % 160.74% 129.11% 155.40% 153.53% 187.58% 167.73% 100.00%
Net Worth 61,225 59,188 12,164 61,963 63,230 64,331 63,550 -2.45%
  QoQ % 3.44% 386.58% -80.37% -2.00% -1.71% 1.23% -
  Horiz. % 96.34% 93.14% 19.14% 97.50% 99.50% 101.23% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 61,225 59,188 12,164 61,963 63,230 64,331 63,550 -2.45%
  QoQ % 3.44% 386.58% -80.37% -2.00% -1.71% 1.23% -
  Horiz. % 96.34% 93.14% 19.14% 97.50% 99.50% 101.23% 100.00%
NOSH 102,041 102,049 19,941 101,578 101,984 102,114 102,500 -0.30%
  QoQ % -0.01% 411.75% -80.37% -0.40% -0.13% -0.38% -
  Horiz. % 99.55% 99.56% 19.45% 99.10% 99.50% 99.62% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.07 % -3.21 % 3.07 % -0.42 % 0.17 % 2.94 % 1.19 % 44.59%
  QoQ % 164.49% -204.56% 830.95% -347.06% -94.22% 147.06% -
  Horiz. % 173.95% -269.75% 257.98% -35.29% 14.29% 247.06% 100.00%
ROE 3.18 % -4.21 % 8.38 % -1.87 % -2.03 % 2.78 % 0.11 % 840.01%
  QoQ % 175.53% -150.24% 548.13% 7.88% -173.02% 2,427.27% -
  Horiz. % 2,890.91% -3,827.27% 7,618.18% -1,700.00% -1,845.45% 2,527.27% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 89.85 68.47 449.07 84.07 102.91 94.52 55.15 38.42%
  QoQ % 31.23% -84.75% 434.16% -18.31% 8.88% 71.39% -
  Horiz. % 162.92% 124.15% 814.27% 152.44% 186.60% 171.39% 100.00%
EPS 1.91 -2.44 5.11 -1.14 -1.26 1.75 0.16 421.54%
  QoQ % 178.28% -147.75% 548.25% 9.52% -172.00% 993.75% -
  Horiz. % 1,193.75% -1,525.00% 3,193.75% -712.50% -787.50% 1,093.75% 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 0.6000 0.5800 0.6100 0.6100 0.6200 0.6300 0.6200 -2.16%
  QoQ % 3.45% -4.92% 0.00% -1.61% -1.59% 1.61% -
  Horiz. % 96.77% 93.55% 98.39% 98.39% 100.00% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.66 24.13 30.92 29.49 36.24 33.33 19.52 38.00%
  QoQ % 31.21% -21.96% 4.85% -18.63% 8.73% 70.75% -
  Horiz. % 162.19% 123.62% 158.40% 151.08% 185.66% 170.75% 100.00%
EPS 0.67 -0.86 0.35 -0.40 -0.44 0.62 0.02 936.98%
  QoQ % 177.91% -345.71% 187.50% 9.09% -170.97% 3,000.00% -
  Horiz. % 3,350.00% -4,300.00% 1,750.00% -2,000.00% -2,200.00% 3,100.00% 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 0.2114 0.2044 0.0420 0.2140 0.2183 0.2221 0.2194 -2.44%
  QoQ % 3.42% 386.67% -80.37% -1.97% -1.71% 1.23% -
  Horiz. % 96.35% 93.16% 19.14% 97.54% 99.50% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.2900 0.2900 0.3900 0.3500 0.4400 0.2900 0.1800 -
P/RPS 0.32 0.42 0.09 0.42 0.43 0.31 0.33 -2.03%
  QoQ % -23.81% 366.67% -78.57% -2.33% 38.71% -6.06% -
  Horiz. % 96.97% 127.27% 27.27% 127.27% 130.30% 93.94% 100.00%
P/EPS 15.18 -11.89 7.63 -30.70 -34.92 16.57 267.39 -85.20%
  QoQ % 227.67% -255.83% 124.85% 12.08% -310.74% -93.80% -
  Horiz. % 5.68% -4.45% 2.85% -11.48% -13.06% 6.20% 100.00%
EY 6.59 -8.41 13.10 -3.26 -2.86 6.03 0.37 580.81%
  QoQ % 178.36% -164.20% 501.84% -13.99% -147.43% 1,529.73% -
  Horiz. % 1,781.08% -2,272.97% 3,540.54% -881.08% -772.97% 1,629.73% 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 0.48 0.50 0.64 0.57 0.71 0.46 0.29 39.88%
  QoQ % -4.00% -21.87% 12.28% -19.72% 54.35% 58.62% -
  Horiz. % 165.52% 172.41% 220.69% 196.55% 244.83% 158.62% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 27/05/09 -
Price 0.3700 0.3000 0.3500 0.4700 0.3900 0.4100 0.2700 -
P/RPS 0.41 0.44 0.08 0.56 0.38 0.43 0.49 -11.19%
  QoQ % -6.82% 450.00% -85.71% 47.37% -11.63% -12.24% -
  Horiz. % 83.67% 89.80% 16.33% 114.29% 77.55% 87.76% 100.00%
P/EPS 19.37 -12.30 6.85 -41.23 -30.95 23.43 401.09 -86.71%
  QoQ % 257.48% -279.56% 116.61% -33.21% -232.10% -94.16% -
  Horiz. % 4.83% -3.07% 1.71% -10.28% -7.72% 5.84% 100.00%
EY 5.16 -8.13 14.60 -2.43 -3.23 4.27 0.25 651.06%
  QoQ % 163.47% -155.68% 700.82% 24.77% -175.64% 1,608.00% -
  Horiz. % 2,064.00% -3,252.00% 5,840.00% -972.00% -1,292.00% 1,708.00% 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 0.62 0.52 0.57 0.77 0.63 0.65 0.44 25.66%
  QoQ % 19.23% -8.77% -25.97% 22.22% -3.08% 47.73% -
  Horiz. % 140.91% 118.18% 129.55% 175.00% 143.18% 147.73% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers