Highlights

[BINTAI] QoQ TTM 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 -     1,655.59%    YoY -     1,902.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 370,101 404,540 380,093 356,385 336,505 349,776 376,421 -1.12%
  QoQ % -8.51% 6.43% 6.65% 5.91% -3.79% -7.08% -
  Horiz. % 98.32% 107.47% 100.98% 94.68% 89.40% 92.92% 100.00%
PBT 35,924 31,697 23,332 20,992 4,637 2,898 7,875 174.80%
  QoQ % 13.34% 35.85% 11.15% 352.71% 60.01% -63.20% -
  Horiz. % 456.18% 402.50% 296.28% 266.57% 58.88% 36.80% 100.00%
Tax -6,911 -5,917 -5,503 -4,883 -2,592 -2,577 -2,480 97.90%
  QoQ % -16.80% -7.52% -12.70% -88.39% -0.58% -3.91% -
  Horiz. % 278.67% 238.59% 221.90% 196.90% 104.52% 103.91% 100.00%
NP 29,013 25,780 17,829 16,109 2,045 321 5,395 206.64%
  QoQ % 12.54% 44.60% 10.68% 687.73% 537.07% -94.05% -
  Horiz. % 537.78% 477.85% 330.47% 298.59% 37.91% 5.95% 100.00%
NP to SH 18,446 16,962 9,605 10,578 -680 -3,914 363 1,268.65%
  QoQ % 8.75% 76.60% -9.20% 1,655.59% 82.63% -1,178.24% -
  Horiz. % 5,081.54% 4,672.73% 2,646.01% 2,914.05% -187.33% -1,078.24% 100.00%
Tax Rate 19.24 % 18.67 % 23.59 % 23.26 % 55.90 % 88.92 % 31.49 % -27.97%
  QoQ % 3.05% -20.86% 1.42% -58.39% -37.13% 182.38% -
  Horiz. % 61.10% 59.29% 74.91% 73.86% 177.52% 282.38% 100.00%
Total Cost 341,088 378,760 362,264 340,276 334,460 349,455 371,026 -5.45%
  QoQ % -9.95% 4.55% 6.46% 1.74% -4.29% -5.81% -
  Horiz. % 91.93% 102.08% 97.64% 91.71% 90.14% 94.19% 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 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
30/09/11 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 7.84 % 6.37 % 4.69 % 4.52 % 0.61 % 0.09 % 1.43 % 210.60%
  QoQ % 23.08% 35.82% 3.76% 640.98% 577.78% -93.71% -
  Horiz. % 548.25% 445.45% 327.97% 316.08% 42.66% 6.29% 100.00%
ROE 24.47 % 23.80 % 13.05 % 15.04 % -1.11 % -6.61 % 2.98 % 306.50%
  QoQ % 2.82% 82.38% -13.23% 1,454.95% 83.21% -321.81% -
  Horiz. % 821.14% 798.66% 437.92% 504.70% -37.25% -221.81% 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 363.31 397.31 330.52 349.68 329.77 342.75 1,887.65 -66.63%
  QoQ % -8.56% 20.21% -5.48% 6.04% -3.79% -81.84% -
  Horiz. % 19.25% 21.05% 17.51% 18.52% 17.47% 18.16% 100.00%
EPS 18.11 16.66 8.35 10.38 -0.67 -3.84 1.82 361.98%
  QoQ % 8.70% 99.52% -19.56% 1,649.25% 82.55% -310.99% -
  Horiz. % 995.05% 915.38% 458.79% 570.33% -36.81% -210.99% 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 127.80 139.69 131.25 123.06 116.20 120.78 129.98 -1.12%
  QoQ % -8.51% 6.43% 6.66% 5.90% -3.79% -7.08% -
  Horiz. % 98.32% 107.47% 100.98% 94.68% 89.40% 92.92% 100.00%
EPS 6.37 5.86 3.32 3.65 -0.23 -1.35 0.13 1,235.89%
  QoQ % 8.70% 76.51% -9.04% 1,686.96% 82.96% -1,138.46% -
  Horiz. % 4,900.00% 4,507.69% 2,553.85% 2,807.69% -176.92% -1,038.46% 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 0.07 0.09 0.10 0.09 0.09 0.08 0.02 130.35%
  QoQ % -22.22% -10.00% 11.11% 0.00% 12.50% 300.00% -
  Horiz. % 350.00% 450.00% 500.00% 450.00% 450.00% 400.00% 100.00%
P/EPS 1.44 2.04 4.07 2.99 -43.52 -7.56 21.42 -83.44%
  QoQ % -29.41% -49.88% 36.12% 106.87% -475.66% -135.29% -
  Horiz. % 6.72% 9.52% 19.00% 13.96% -203.17% -35.29% 100.00%
EY 69.64 49.00 24.57 33.48 -2.30 -13.23 4.67 504.85%
  QoQ % 42.12% 99.43% -26.61% 1,555.65% 82.62% -383.30% -
  Horiz. % 1,491.22% 1,049.25% 526.12% 716.92% -49.25% -283.30% 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 0.09 0.08 0.11 0.09 0.11 0.09 0.02 172.32%
  QoQ % 12.50% -27.27% 22.22% -18.18% 22.22% 350.00% -
  Horiz. % 450.00% 400.00% 550.00% 450.00% 550.00% 450.00% 100.00%
P/EPS 1.71 1.95 4.55 2.99 -55.52 -7.82 19.23 -80.05%
  QoQ % -12.31% -57.14% 52.17% 105.39% -609.97% -140.67% -
  Horiz. % 8.89% 10.14% 23.66% 15.55% -288.72% -40.67% 100.00%
EY 58.41 51.26 21.98 33.48 -1.80 -12.78 5.20 400.82%
  QoQ % 13.95% 133.21% -34.35% 1,960.00% 85.92% -345.77% -
  Horiz. % 1,123.27% 985.77% 422.69% 643.85% -34.62% -245.77% 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.
 


 

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