Highlights

[BINTAI] QoQ TTM 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 -     -120.68%    YoY -     95.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 336,505 349,776 376,421 343,397 297,898 232,494 187,248 47.76%
  QoQ % -3.79% -7.08% 9.62% 15.27% 28.13% 24.16% -
  Horiz. % 179.71% 186.80% 201.03% 183.39% 159.09% 124.16% 100.00%
PBT 4,637 2,898 7,875 3,690 3,957 6,263 5,639 -12.22%
  QoQ % 60.01% -63.20% 113.41% -6.75% -36.82% 11.07% -
  Horiz. % 82.23% 51.39% 139.65% 65.44% 70.17% 111.07% 100.00%
Tax -2,592 -2,577 -2,480 -372 -184 -86 -235 394.78%
  QoQ % -0.58% -3.91% -566.67% -102.17% -113.95% 63.40% -
  Horiz. % 1,102.98% 1,096.60% 1,055.32% 158.30% 78.30% 36.60% 100.00%
NP 2,045 321 5,395 3,318 3,773 6,177 5,404 -47.65%
  QoQ % 537.07% -94.05% 62.60% -12.06% -38.92% 14.30% -
  Horiz. % 37.84% 5.94% 99.83% 61.40% 69.82% 114.30% 100.00%
NP to SH -680 -3,914 363 -587 -266 3,773 4,103 -
  QoQ % 82.63% -1,178.24% 161.84% -120.68% -107.05% -8.04% -
  Horiz. % -16.57% -95.39% 8.85% -14.31% -6.48% 91.96% 100.00%
Tax Rate 55.90 % 88.92 % 31.49 % 10.08 % 4.65 % 1.37 % 4.17 % 463.42%
  QoQ % -37.13% 182.38% 212.40% 116.77% 239.42% -67.15% -
  Horiz. % 1,340.53% 2,132.37% 755.16% 241.73% 111.51% 32.85% 100.00%
Total Cost 334,460 349,455 371,026 340,079 294,125 226,317 181,844 50.06%
  QoQ % -4.29% -5.81% 9.10% 15.62% 29.96% 24.46% -
  Horiz. % 183.93% 192.17% 204.04% 187.02% 161.75% 124.46% 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 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
30/09/10 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 0.61 % 0.09 % 1.43 % 0.97 % 1.27 % 2.66 % 2.89 % -64.52%
  QoQ % 577.78% -93.71% 47.42% -23.62% -52.26% -7.96% -
  Horiz. % 21.11% 3.11% 49.48% 33.56% 43.94% 92.04% 100.00%
ROE -1.11 % -6.61 % 2.98 % -0.95 % -0.42 % 5.86 % 6.46 % -
  QoQ % 83.21% -321.81% 413.68% -126.19% -107.17% -9.29% -
  Horiz. % -17.18% -102.32% 46.13% -14.71% -6.50% 90.71% 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 329.77 342.75 1,887.65 338.06 292.10 227.68 182.68 48.20%
  QoQ % -3.79% -81.84% 458.38% 15.73% 28.29% 24.63% -
  Horiz. % 180.52% 187.62% 1,033.31% 185.06% 159.90% 124.63% 100.00%
EPS -0.67 -3.84 1.82 -0.58 -0.26 3.69 4.00 -
  QoQ % 82.55% -310.99% 413.79% -123.08% -107.05% -7.75% -
  Horiz. % -16.75% -96.00% 45.50% -14.50% -6.50% 92.25% 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 116.20 120.78 129.98 118.58 102.87 80.28 64.66 47.76%
  QoQ % -3.79% -7.08% 9.61% 15.27% 28.14% 24.16% -
  Horiz. % 179.71% 186.79% 201.02% 183.39% 159.09% 124.16% 100.00%
EPS -0.23 -1.35 0.13 -0.20 -0.09 1.30 1.42 -
  QoQ % 82.96% -1,138.46% 165.00% -122.22% -106.92% -8.45% -
  Horiz. % -16.20% -95.07% 9.15% -14.08% -6.34% 91.55% 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 0.09 0.08 0.02 0.10 0.15 0.13 0.10 -6.78%
  QoQ % 12.50% 300.00% -80.00% -33.33% 15.38% 30.00% -
  Horiz. % 90.00% 80.00% 20.00% 100.00% 150.00% 130.00% 100.00%
P/EPS -43.52 -7.56 21.42 -60.57 -168.70 7.85 4.50 -
  QoQ % -475.66% -135.29% 135.36% 64.10% -2,249.04% 74.44% -
  Horiz. % -967.11% -168.00% 476.00% -1,346.00% -3,748.89% 174.44% 100.00%
EY -2.30 -13.23 4.67 -1.65 -0.59 12.74 22.24 -
  QoQ % 82.62% -383.30% 383.03% -179.66% -104.63% -42.72% -
  Horiz. % -10.34% -59.49% 21.00% -7.42% -2.65% 57.28% 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 0.11 0.09 0.02 0.14 0.13 0.18 0.15 -18.66%
  QoQ % 22.22% 350.00% -85.71% 7.69% -27.78% 20.00% -
  Horiz. % 73.33% 60.00% 13.33% 93.33% 86.67% 120.00% 100.00%
P/EPS -55.52 -7.82 19.23 -81.33 -149.53 11.10 6.75 -
  QoQ % -609.97% -140.67% 123.64% 45.61% -1,447.12% 64.44% -
  Horiz. % -822.52% -115.85% 284.89% -1,204.89% -2,215.26% 164.44% 100.00%
EY -1.80 -12.78 5.20 -1.23 -0.67 9.01 14.83 -
  QoQ % 85.92% -345.77% 522.76% -83.58% -107.44% -39.24% -
  Horiz. % -12.14% -86.18% 35.06% -8.29% -4.52% 60.76% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers