Highlights

[BINTAI] QoQ TTM Result on 2010-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -1,178.24%    YoY -     -203.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 380,093 356,385 336,505 349,776 376,421 343,397 297,898 17.66%
  QoQ % 6.65% 5.91% -3.79% -7.08% 9.62% 15.27% -
  Horiz. % 127.59% 119.63% 112.96% 117.41% 126.36% 115.27% 100.00%
PBT 23,332 20,992 4,637 2,898 7,875 3,690 3,957 226.73%
  QoQ % 11.15% 352.71% 60.01% -63.20% 113.41% -6.75% -
  Horiz. % 589.64% 530.50% 117.18% 73.24% 199.01% 93.25% 100.00%
Tax -5,503 -4,883 -2,592 -2,577 -2,480 -372 -184 865.50%
  QoQ % -12.70% -88.39% -0.58% -3.91% -566.67% -102.17% -
  Horiz. % 2,990.76% 2,653.80% 1,408.70% 1,400.54% 1,347.83% 202.17% 100.00%
NP 17,829 16,109 2,045 321 5,395 3,318 3,773 181.86%
  QoQ % 10.68% 687.73% 537.07% -94.05% 62.60% -12.06% -
  Horiz. % 472.54% 426.95% 54.20% 8.51% 142.99% 87.94% 100.00%
NP to SH 9,605 10,578 -680 -3,914 363 -587 -266 -
  QoQ % -9.20% 1,655.59% 82.63% -1,178.24% 161.84% -120.68% -
  Horiz. % -3,610.90% -3,976.69% 255.64% 1,471.43% -136.47% 220.68% 100.00%
Tax Rate 23.59 % 23.26 % 55.90 % 88.92 % 31.49 % 10.08 % 4.65 % 195.54%
  QoQ % 1.42% -58.39% -37.13% 182.38% 212.40% 116.77% -
  Horiz. % 507.31% 500.22% 1,202.15% 1,912.26% 677.20% 216.77% 100.00%
Total Cost 362,264 340,276 334,460 349,455 371,026 340,079 294,125 14.92%
  QoQ % 6.46% 1.74% -4.29% -5.81% 9.10% 15.62% -
  Horiz. % 123.17% 115.69% 113.71% 118.81% 126.15% 115.62% 100.00%
Net Worth 73,599 70,322 61,225 59,188 12,164 61,963 63,230 10.66%
  QoQ % 4.66% 14.86% 3.44% 386.58% -80.37% -2.00% -
  Horiz. % 116.40% 111.22% 96.83% 93.61% 19.24% 98.00% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 73,599 70,322 61,225 59,188 12,164 61,963 63,230 10.66%
  QoQ % 4.66% 14.86% 3.44% 386.58% -80.37% -2.00% -
  Horiz. % 116.40% 111.22% 96.83% 93.61% 19.24% 98.00% 100.00%
NOSH 115,000 101,917 102,041 102,049 19,941 101,578 101,984 8.34%
  QoQ % 12.84% -0.12% -0.01% 411.75% -80.37% -0.40% -
  Horiz. % 112.76% 99.93% 100.06% 100.06% 19.55% 99.60% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.69 % 4.52 % 0.61 % 0.09 % 1.43 % 0.97 % 1.27 % 139.11%
  QoQ % 3.76% 640.98% 577.78% -93.71% 47.42% -23.62% -
  Horiz. % 369.29% 355.91% 48.03% 7.09% 112.60% 76.38% 100.00%
ROE 13.05 % 15.04 % -1.11 % -6.61 % 2.98 % -0.95 % -0.42 % -
  QoQ % -13.23% 1,454.95% 83.21% -321.81% 413.68% -126.19% -
  Horiz. % -3,107.14% -3,580.95% 264.29% 1,573.81% -709.52% 226.19% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 330.52 349.68 329.77 342.75 1,887.65 338.06 292.10 8.60%
  QoQ % -5.48% 6.04% -3.79% -81.84% 458.38% 15.73% -
  Horiz. % 113.15% 119.71% 112.90% 117.34% 646.23% 115.73% 100.00%
EPS 8.35 10.38 -0.67 -3.84 1.82 -0.58 -0.26 -
  QoQ % -19.56% 1,649.25% 82.55% -310.99% 413.79% -123.08% -
  Horiz. % -3,211.54% -3,992.31% 257.69% 1,476.92% -700.00% 223.08% 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 0.6400 0.6900 0.6000 0.5800 0.6100 0.6100 0.6200 2.14%
  QoQ % -7.25% 15.00% 3.45% -4.92% 0.00% -1.61% -
  Horiz. % 103.23% 111.29% 96.77% 93.55% 98.39% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 131.25 123.06 116.20 120.78 129.98 118.58 102.87 17.65%
  QoQ % 6.66% 5.90% -3.79% -7.08% 9.61% 15.27% -
  Horiz. % 127.59% 119.63% 112.96% 117.41% 126.35% 115.27% 100.00%
EPS 3.32 3.65 -0.23 -1.35 0.13 -0.20 -0.09 -
  QoQ % -9.04% 1,686.96% 82.96% -1,138.46% 165.00% -122.22% -
  Horiz. % -3,688.89% -4,055.56% 255.56% 1,500.00% -144.44% 222.22% 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 0.2542 0.2428 0.2114 0.2044 0.0420 0.2140 0.2183 10.69%
  QoQ % 4.70% 14.85% 3.42% 386.67% -80.37% -1.97% -
  Horiz. % 116.45% 111.22% 96.84% 93.63% 19.24% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.3400 0.3100 0.2900 0.2900 0.3900 0.3500 0.4400 -
P/RPS 0.10 0.09 0.09 0.08 0.02 0.10 0.15 -23.70%
  QoQ % 11.11% 0.00% 12.50% 300.00% -80.00% -33.33% -
  Horiz. % 66.67% 60.00% 60.00% 53.33% 13.33% 66.67% 100.00%
P/EPS 4.07 2.99 -43.52 -7.56 21.42 -60.57 -168.70 -
  QoQ % 36.12% 106.87% -475.66% -135.29% 135.36% 64.10% -
  Horiz. % -2.41% -1.77% 25.80% 4.48% -12.70% 35.90% 100.00%
EY 24.57 33.48 -2.30 -13.23 4.67 -1.65 -0.59 -
  QoQ % -26.61% 1,555.65% 82.62% -383.30% 383.03% -179.66% -
  Horiz. % -4,164.41% -5,674.58% 389.83% 2,242.37% -791.53% 279.66% 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 0.53 0.45 0.48 0.50 0.64 0.57 0.71 -17.73%
  QoQ % 17.78% -6.25% -4.00% -21.87% 12.28% -19.72% -
  Horiz. % 74.65% 63.38% 67.61% 70.42% 90.14% 80.28% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.3800 0.3100 0.3700 0.3000 0.3500 0.4700 0.3900 -
P/RPS 0.11 0.09 0.11 0.09 0.02 0.14 0.13 -10.55%
  QoQ % 22.22% -18.18% 22.22% 350.00% -85.71% 7.69% -
  Horiz. % 84.62% 69.23% 84.62% 69.23% 15.38% 107.69% 100.00%
P/EPS 4.55 2.99 -55.52 -7.82 19.23 -81.33 -149.53 -
  QoQ % 52.17% 105.39% -609.97% -140.67% 123.64% 45.61% -
  Horiz. % -3.04% -2.00% 37.13% 5.23% -12.86% 54.39% 100.00%
EY 21.98 33.48 -1.80 -12.78 5.20 -1.23 -0.67 -
  QoQ % -34.35% 1,960.00% 85.92% -345.77% 522.76% -83.58% -
  Horiz. % -3,280.60% -4,997.01% 268.66% 1,907.46% -776.12% 183.58% 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 0.59 0.45 0.62 0.52 0.57 0.77 0.63 -4.28%
  QoQ % 31.11% -27.42% 19.23% -8.77% -25.97% 22.22% -
  Horiz. % 93.65% 71.43% 98.41% 82.54% 90.48% 122.22% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers