Highlights

[BINTAI] QoQ Quarter Result on 2010-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     418.21%    YoY -     972.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,243 94,323 117,114 105,276 91,682 69,876 89,551 -25.77%
  QoQ % -39.31% -19.46% 11.24% 14.83% 31.21% -21.97% -
  Horiz. % 63.92% 105.33% 130.78% 117.56% 102.38% 78.03% 100.00%
PBT 6,138 6,224 6,547 15,989 1,911 -2,141 5,233 11.21%
  QoQ % -1.38% -4.93% -59.05% 736.68% 189.26% -140.91% -
  Horiz. % 117.29% 118.94% 125.11% 305.54% 36.52% -40.91% 100.00%
Tax -1,005 -514 -2,718 -2,287 -11 -100 -2,485 -45.28%
  QoQ % -95.53% 81.09% -18.85% -20,690.91% 89.00% 95.98% -
  Horiz. % 40.44% 20.68% 109.38% 92.03% 0.44% 4.02% 100.00%
NP 5,133 5,710 3,829 13,702 1,900 -2,241 2,748 51.61%
  QoQ % -10.11% 49.13% -72.06% 621.16% 184.78% -181.55% -
  Horiz. % 186.79% 207.79% 139.34% 498.62% 69.14% -81.55% 100.00%
NP to SH 3,433 4,867 -23 10,100 1,949 -2,490 1,019 124.57%
  QoQ % -29.46% 21,260.87% -100.23% 418.21% 178.27% -344.36% -
  Horiz. % 336.90% 477.63% -2.26% 991.17% 191.27% -244.36% 100.00%
Tax Rate 16.37 % 8.26 % 41.52 % 14.30 % 0.58 % - % 47.49 % -50.81%
  QoQ % 98.18% -80.11% 190.35% 2,365.52% 0.00% 0.00% -
  Horiz. % 34.47% 17.39% 87.43% 30.11% 1.22% 0.00% 100.00%
Total Cost 52,110 88,613 113,285 91,574 89,782 72,117 86,803 -28.81%
  QoQ % -41.19% -21.78% 23.71% 2.00% 24.49% -16.92% -
  Horiz. % 60.03% 102.09% 130.51% 105.50% 103.43% 83.08% 100.00%
Net Worth 75,383 71,274 73,599 70,322 61,225 59,188 12,164 237.01%
  QoQ % 5.77% -3.16% 4.66% 14.86% 3.44% 386.58% -
  Horiz. % 619.72% 585.93% 605.05% 578.11% 503.32% 486.58% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 75,383 71,274 73,599 70,322 61,225 59,188 12,164 237.01%
  QoQ % 5.77% -3.16% 4.66% 14.86% 3.44% 386.58% -
  Horiz. % 619.72% 585.93% 605.05% 578.11% 503.32% 486.58% 100.00%
NOSH 101,869 101,820 115,000 101,917 102,041 102,049 19,941 196.32%
  QoQ % 0.05% -11.46% 12.84% -0.12% -0.01% 411.75% -
  Horiz. % 510.85% 510.60% 576.69% 511.09% 511.71% 511.75% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.97 % 6.05 % 3.27 % 13.02 % 2.07 % -3.21 % 3.07 % 104.25%
  QoQ % 48.26% 85.02% -74.88% 528.99% 164.49% -204.56% -
  Horiz. % 292.18% 197.07% 106.51% 424.10% 67.43% -104.56% 100.00%
ROE 4.55 % 6.83 % -0.03 % 14.36 % 3.18 % -4.21 % 8.38 % -33.42%
  QoQ % -33.38% 22,866.67% -100.21% 351.57% 175.53% -150.24% -
  Horiz. % 54.30% 81.50% -0.36% 171.36% 37.95% -50.24% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 56.19 92.64 101.84 103.30 89.85 68.47 449.07 -74.95%
  QoQ % -39.35% -9.03% -1.41% 14.97% 31.23% -84.75% -
  Horiz. % 12.51% 20.63% 22.68% 23.00% 20.01% 15.25% 100.00%
EPS 3.37 4.78 -0.02 9.91 1.91 -2.44 5.11 -24.22%
  QoQ % -29.50% 24,000.00% -100.20% 418.85% 178.28% -147.75% -
  Horiz. % 65.95% 93.54% -0.39% 193.93% 37.38% -47.75% 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 0.7400 0.7000 0.6400 0.6900 0.6000 0.5800 0.6100 13.73%
  QoQ % 5.71% 9.38% -7.25% 15.00% 3.45% -4.92% -
  Horiz. % 121.31% 114.75% 104.92% 113.11% 98.36% 95.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.77 32.57 40.44 36.35 31.66 24.13 30.92 -25.76%
  QoQ % -39.30% -19.46% 11.25% 14.81% 31.21% -21.96% -
  Horiz. % 63.94% 105.34% 130.79% 117.56% 102.39% 78.04% 100.00%
EPS 1.19 1.68 -0.01 3.49 0.67 -0.86 0.35 125.94%
  QoQ % -29.17% 16,900.00% -100.29% 420.90% 177.91% -345.71% -
  Horiz. % 340.00% 480.00% -2.86% 997.14% 191.43% -245.71% 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 0.2603 0.2461 0.2542 0.2428 0.2114 0.2044 0.0420 237.03%
  QoQ % 5.77% -3.19% 4.70% 14.85% 3.42% 386.67% -
  Horiz. % 619.76% 585.95% 605.24% 578.10% 503.33% 486.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2600 0.3400 0.3400 0.3100 0.2900 0.2900 0.3900 -
P/RPS 0.46 0.37 0.33 0.30 0.32 0.42 0.09 196.42%
  QoQ % 24.32% 12.12% 10.00% -6.25% -23.81% 366.67% -
  Horiz. % 511.11% 411.11% 366.67% 333.33% 355.56% 466.67% 100.00%
P/EPS 7.72 7.11 -1,700.00 3.13 15.18 -11.89 7.63 0.78%
  QoQ % 8.58% 100.42% -54,413.10% -79.38% 227.67% -255.83% -
  Horiz. % 101.18% 93.18% -22,280.47% 41.02% 198.95% -155.83% 100.00%
EY 12.96 14.06 -0.06 31.97 6.59 -8.41 13.10 -0.71%
  QoQ % -7.82% 23,533.34% -100.19% 385.13% 178.36% -164.20% -
  Horiz. % 98.93% 107.33% -0.46% 244.05% 50.31% -64.20% 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 0.35 0.49 0.53 0.45 0.48 0.50 0.64 -33.10%
  QoQ % -28.57% -7.55% 17.78% -6.25% -4.00% -21.87% -
  Horiz. % 54.69% 76.56% 82.81% 70.31% 75.00% 78.12% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 -
Price 0.3100 0.3250 0.3800 0.3100 0.3700 0.3000 0.3500 -
P/RPS 0.55 0.35 0.37 0.30 0.41 0.44 0.08 261.14%
  QoQ % 57.14% -5.41% 23.33% -26.83% -6.82% 450.00% -
  Horiz. % 687.50% 437.50% 462.50% 375.00% 512.50% 550.00% 100.00%
P/EPS 9.20 6.80 -1,900.00 3.13 19.37 -12.30 6.85 21.71%
  QoQ % 35.29% 100.36% -60,802.88% -83.84% 257.48% -279.56% -
  Horiz. % 134.31% 99.27% -27,737.22% 45.69% 282.77% -179.56% 100.00%
EY 10.87 14.71 -0.05 31.97 5.16 -8.13 14.60 -17.84%
  QoQ % -26.10% 29,520.00% -100.16% 519.57% 163.47% -155.68% -
  Horiz. % 74.45% 100.75% -0.34% 218.97% 35.34% -55.68% 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 0.42 0.46 0.59 0.45 0.62 0.52 0.57 -18.40%
  QoQ % -8.70% -22.03% 31.11% -27.42% 19.23% -8.77% -
  Horiz. % 73.68% 80.70% 103.51% 78.95% 108.77% 91.23% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers