Highlights

[BINTAI] QoQ 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 -     188.00%    YoY -     1,376.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 105,276 91,682 69,876 89,551 85,396 104,953 96,521 5.94%
  QoQ % 14.83% 31.21% -21.97% 4.87% -18.63% 8.74% -
  Horiz. % 109.07% 94.99% 72.39% 92.78% 88.47% 108.74% 100.00%
PBT 15,989 1,911 -2,141 5,233 -366 172 2,836 215.77%
  QoQ % 736.68% 189.26% -140.91% 1,529.78% -312.79% -93.94% -
  Horiz. % 563.79% 67.38% -75.49% 184.52% -12.91% 6.06% 100.00%
Tax -2,287 -11 -100 -2,485 4 4 -3 8,144.80%
  QoQ % -20,690.91% 89.00% 95.98% -62,225.00% 0.00% 233.33% -
  Horiz. % 76,233.33% 366.67% 3,333.33% 82,833.33% -133.33% -133.33% 100.00%
NP 13,702 1,900 -2,241 2,748 -362 176 2,833 185.17%
  QoQ % 621.16% 184.78% -181.55% 859.12% -305.68% -93.79% -
  Horiz. % 483.66% 67.07% -79.10% 97.00% -12.78% 6.21% 100.00%
NP to SH 10,100 1,949 -2,490 1,019 -1,158 -1,285 1,787 216.30%
  QoQ % 418.21% 178.27% -344.36% 188.00% 9.88% -171.91% -
  Horiz. % 565.19% 109.07% -139.34% 57.02% -64.80% -71.91% 100.00%
Tax Rate 14.30 % 0.58 % - % 47.49 % - % -2.33 % 0.11 % 2,443.58%
  QoQ % 2,365.52% 0.00% 0.00% 0.00% 0.00% -2,218.18% -
  Horiz. % 13,000.00% 527.27% 0.00% 43,172.73% 0.00% -2,118.18% 100.00%
Total Cost 91,574 89,782 72,117 86,803 85,758 104,777 93,688 -1.51%
  QoQ % 2.00% 24.49% -16.92% 1.22% -18.15% 11.84% -
  Horiz. % 97.74% 95.83% 76.98% 92.65% 91.54% 111.84% 100.00%
Net Worth 70,322 61,225 59,188 12,164 61,963 63,230 64,331 6.10%
  QoQ % 14.86% 3.44% 386.58% -80.37% -2.00% -1.71% -
  Horiz. % 109.31% 95.17% 92.00% 18.91% 96.32% 98.29% 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 70,322 61,225 59,188 12,164 61,963 63,230 64,331 6.10%
  QoQ % 14.86% 3.44% 386.58% -80.37% -2.00% -1.71% -
  Horiz. % 109.31% 95.17% 92.00% 18.91% 96.32% 98.29% 100.00%
NOSH 101,917 102,041 102,049 19,941 101,578 101,984 102,114 -0.13%
  QoQ % -0.12% -0.01% 411.75% -80.37% -0.40% -0.13% -
  Horiz. % 99.81% 99.93% 99.94% 19.53% 99.48% 99.87% 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 13.02 % 2.07 % -3.21 % 3.07 % -0.42 % 0.17 % 2.94 % 168.95%
  QoQ % 528.99% 164.49% -204.56% 830.95% -347.06% -94.22% -
  Horiz. % 442.86% 70.41% -109.18% 104.42% -14.29% 5.78% 100.00%
ROE 14.36 % 3.18 % -4.21 % 8.38 % -1.87 % -2.03 % 2.78 % 197.93%
  QoQ % 351.57% 175.53% -150.24% 548.13% 7.88% -173.02% -
  Horiz. % 516.55% 114.39% -151.44% 301.44% -67.27% -73.02% 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 103.30 89.85 68.47 449.07 84.07 102.91 94.52 6.08%
  QoQ % 14.97% 31.23% -84.75% 434.16% -18.31% 8.88% -
  Horiz. % 109.29% 95.06% 72.44% 475.11% 88.94% 108.88% 100.00%
EPS 9.91 1.91 -2.44 5.11 -1.14 -1.26 1.75 216.70%
  QoQ % 418.85% 178.28% -147.75% 548.25% 9.52% -172.00% -
  Horiz. % 566.29% 109.14% -139.43% 292.00% -65.14% -72.00% 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 36.35 31.66 24.13 30.92 29.49 36.24 33.33 5.94%
  QoQ % 14.81% 31.21% -21.96% 4.85% -18.63% 8.73% -
  Horiz. % 109.06% 94.99% 72.40% 92.77% 88.48% 108.73% 100.00%
EPS 3.49 0.67 -0.86 0.35 -0.40 -0.44 0.62 215.44%
  QoQ % 420.90% 177.91% -345.71% 187.50% 9.09% -170.97% -
  Horiz. % 562.90% 108.06% -138.71% 56.45% -64.52% -70.97% 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 0.2114 0.2044 0.0420 0.2140 0.2183 0.2221 6.10%
  QoQ % 14.85% 3.42% 386.67% -80.37% -1.97% -1.71% -
  Horiz. % 109.32% 95.18% 92.03% 18.91% 96.35% 98.29% 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 0.30 0.32 0.42 0.09 0.42 0.43 0.31 -2.16%
  QoQ % -6.25% -23.81% 366.67% -78.57% -2.33% 38.71% -
  Horiz. % 96.77% 103.23% 135.48% 29.03% 135.48% 138.71% 100.00%
P/EPS 3.13 15.18 -11.89 7.63 -30.70 -34.92 16.57 -66.98%
  QoQ % -79.38% 227.67% -255.83% 124.85% 12.08% -310.74% -
  Horiz. % 18.89% 91.61% -71.76% 46.05% -185.27% -210.74% 100.00%
EY 31.97 6.59 -8.41 13.10 -3.26 -2.86 6.03 203.13%
  QoQ % 385.13% 178.36% -164.20% 501.84% -13.99% -147.43% -
  Horiz. % 530.18% 109.29% -139.47% 217.25% -54.06% -47.43% 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 0.30 0.41 0.44 0.08 0.56 0.38 0.43 -21.29%
  QoQ % -26.83% -6.82% 450.00% -85.71% 47.37% -11.63% -
  Horiz. % 69.77% 95.35% 102.33% 18.60% 130.23% 88.37% 100.00%
P/EPS 3.13 19.37 -12.30 6.85 -41.23 -30.95 23.43 -73.77%
  QoQ % -83.84% 257.48% -279.56% 116.61% -33.21% -232.10% -
  Horiz. % 13.36% 82.67% -52.50% 29.24% -175.97% -132.10% 100.00%
EY 31.97 5.16 -8.13 14.60 -2.43 -3.23 4.27 281.32%
  QoQ % 519.57% 163.47% -155.68% 700.82% 24.77% -175.64% -
  Horiz. % 748.71% 120.84% -190.40% 341.92% -56.91% -75.64% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers