Highlights

[BINTAI] QoQ TTM Result on 2009-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -107.05%    YoY -     98.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 349,776 376,421 343,397 297,898 232,494 187,248 177,186 57.56%
  QoQ % -7.08% 9.62% 15.27% 28.13% 24.16% 5.68% -
  Horiz. % 197.41% 212.44% 193.81% 168.13% 131.21% 105.68% 100.00%
PBT 2,898 7,875 3,690 3,957 6,263 5,639 -11,918 -
  QoQ % -63.20% 113.41% -6.75% -36.82% 11.07% 147.31% -
  Horiz. % -24.32% -66.08% -30.96% -33.20% -52.55% -47.31% 100.00%
Tax -2,577 -2,480 -372 -184 -86 -235 -160 541.02%
  QoQ % -3.91% -566.67% -102.17% -113.95% 63.40% -46.88% -
  Horiz. % 1,610.63% 1,550.00% 232.50% 115.00% 53.75% 146.88% 100.00%
NP 321 5,395 3,318 3,773 6,177 5,404 -12,078 -
  QoQ % -94.05% 62.60% -12.06% -38.92% 14.30% 144.74% -
  Horiz. % -2.66% -44.67% -27.47% -31.24% -51.14% -44.74% 100.00%
NP to SH -3,914 363 -587 -266 3,773 4,103 -12,329 -53.56%
  QoQ % -1,178.24% 161.84% -120.68% -107.05% -8.04% 133.28% -
  Horiz. % 31.75% -2.94% 4.76% 2.16% -30.60% -33.28% 100.00%
Tax Rate 88.92 % 31.49 % 10.08 % 4.65 % 1.37 % 4.17 % - % -
  QoQ % 182.38% 212.40% 116.77% 239.42% -67.15% 0.00% -
  Horiz. % 2,132.37% 755.16% 241.73% 111.51% 32.85% 100.00% -
Total Cost 349,455 371,026 340,079 294,125 226,317 181,844 189,264 50.67%
  QoQ % -5.81% 9.10% 15.62% 29.96% 24.46% -3.92% -
  Horiz. % 184.64% 196.04% 179.68% 155.40% 119.58% 96.08% 100.00%
Net Worth 59,188 12,164 61,963 63,230 64,331 63,550 64,066 -5.16%
  QoQ % 386.58% -80.37% -2.00% -1.71% 1.23% -0.81% -
  Horiz. % 92.39% 18.99% 96.72% 98.69% 100.41% 99.19% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 59,188 12,164 61,963 63,230 64,331 63,550 64,066 -5.16%
  QoQ % 386.58% -80.37% -2.00% -1.71% 1.23% -0.81% -
  Horiz. % 92.39% 18.99% 96.72% 98.69% 100.41% 99.19% 100.00%
NOSH 102,049 19,941 101,578 101,984 102,114 102,500 103,333 -0.83%
  QoQ % 411.75% -80.37% -0.40% -0.13% -0.38% -0.81% -
  Horiz. % 98.76% 19.30% 98.30% 98.69% 98.82% 99.19% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.09 % 1.43 % 0.97 % 1.27 % 2.66 % 2.89 % -6.82 % -
  QoQ % -93.71% 47.42% -23.62% -52.26% -7.96% 142.38% -
  Horiz. % -1.32% -20.97% -14.22% -18.62% -39.00% -42.38% 100.00%
ROE -6.61 % 2.98 % -0.95 % -0.42 % 5.86 % 6.46 % -19.24 % -51.04%
  QoQ % -321.81% 413.68% -126.19% -107.17% -9.29% 133.58% -
  Horiz. % 34.36% -15.49% 4.94% 2.18% -30.46% -33.58% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 342.75 1,887.65 338.06 292.10 227.68 182.68 171.47 58.88%
  QoQ % -81.84% 458.38% 15.73% 28.29% 24.63% 6.54% -
  Horiz. % 199.89% 1,100.86% 197.15% 170.35% 132.78% 106.54% 100.00%
EPS -3.84 1.82 -0.58 -0.26 3.69 4.00 -11.93 -53.13%
  QoQ % -310.99% 413.79% -123.08% -107.05% -7.75% 133.53% -
  Horiz. % 32.19% -15.26% 4.86% 2.18% -30.93% -33.53% 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 0.5800 0.6100 0.6100 0.6200 0.6300 0.6200 0.6200 -4.36%
  QoQ % -4.92% 0.00% -1.61% -1.59% 1.61% 0.00% -
  Horiz. % 93.55% 98.39% 98.39% 100.00% 101.61% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 120.78 129.98 118.58 102.87 80.28 64.66 61.18 57.57%
  QoQ % -7.08% 9.61% 15.27% 28.14% 24.16% 5.69% -
  Horiz. % 197.42% 212.46% 193.82% 168.14% 131.22% 105.69% 100.00%
EPS -1.35 0.13 -0.20 -0.09 1.30 1.42 -4.26 -53.62%
  QoQ % -1,138.46% 165.00% -122.22% -106.92% -8.45% 133.33% -
  Horiz. % 31.69% -3.05% 4.69% 2.11% -30.52% -33.33% 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 0.2044 0.0420 0.2140 0.2183 0.2221 0.2194 0.2212 -5.14%
  QoQ % 386.67% -80.37% -1.97% -1.71% 1.23% -0.81% -
  Horiz. % 92.41% 18.99% 96.75% 98.69% 100.41% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2900 0.3900 0.3500 0.4400 0.2900 0.1800 0.1100 -
P/RPS 0.08 0.02 0.10 0.15 0.13 0.10 0.06 21.21%
  QoQ % 300.00% -80.00% -33.33% 15.38% 30.00% 66.67% -
  Horiz. % 133.33% 33.33% 166.67% 250.00% 216.67% 166.67% 100.00%
P/EPS -7.56 21.42 -60.57 -168.70 7.85 4.50 -0.92 308.79%
  QoQ % -135.29% 135.36% 64.10% -2,249.04% 74.44% 589.13% -
  Horiz. % 821.74% -2,328.26% 6,583.70% 18,336.96% -853.26% -489.13% 100.00%
EY -13.23 4.67 -1.65 -0.59 12.74 22.24 -108.47 -75.50%
  QoQ % -383.30% 383.03% -179.66% -104.63% -42.72% 120.50% -
  Horiz. % 12.20% -4.31% 1.52% 0.54% -11.75% -20.50% 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 0.50 0.64 0.57 0.71 0.46 0.29 0.18 97.98%
  QoQ % -21.87% 12.28% -19.72% 54.35% 58.62% 61.11% -
  Horiz. % 277.78% 355.56% 316.67% 394.44% 255.56% 161.11% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.3000 0.3500 0.4700 0.3900 0.4100 0.2700 0.2900 -
P/RPS 0.09 0.02 0.14 0.13 0.18 0.15 0.17 -34.63%
  QoQ % 350.00% -85.71% 7.69% -27.78% 20.00% -11.76% -
  Horiz. % 52.94% 11.76% 82.35% 76.47% 105.88% 88.24% 100.00%
P/EPS -7.82 19.23 -81.33 -149.53 11.10 6.75 -2.43 118.44%
  QoQ % -140.67% 123.64% 45.61% -1,447.12% 64.44% 377.78% -
  Horiz. % 321.81% -791.36% 3,346.91% 6,153.50% -456.79% -277.78% 100.00%
EY -12.78 5.20 -1.23 -0.67 9.01 14.83 -41.14 -54.23%
  QoQ % -345.77% 522.76% -83.58% -107.44% -39.24% 136.05% -
  Horiz. % 31.06% -12.64% 2.99% 1.63% -21.90% -36.05% 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 0.52 0.57 0.77 0.63 0.65 0.44 0.47 6.99%
  QoQ % -8.77% -25.97% 22.22% -3.08% 47.73% -6.38% -
  Horiz. % 110.64% 121.28% 163.83% 134.04% 138.30% 93.62% 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