Highlights

[BINTAI] QoQ TTM 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 -     161.84%    YoY -     -91.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 356,385 336,505 349,776 376,421 343,397 297,898 232,494 32.84%
  QoQ % 5.91% -3.79% -7.08% 9.62% 15.27% 28.13% -
  Horiz. % 153.29% 144.74% 150.45% 161.91% 147.70% 128.13% 100.00%
PBT 20,992 4,637 2,898 7,875 3,690 3,957 6,263 123.47%
  QoQ % 352.71% 60.01% -63.20% 113.41% -6.75% -36.82% -
  Horiz. % 335.17% 74.04% 46.27% 125.74% 58.92% 63.18% 100.00%
Tax -4,883 -2,592 -2,577 -2,480 -372 -184 -86 1,366.44%
  QoQ % -88.39% -0.58% -3.91% -566.67% -102.17% -113.95% -
  Horiz. % 5,677.91% 3,013.95% 2,996.51% 2,883.72% 432.56% 213.95% 100.00%
NP 16,109 2,045 321 5,395 3,318 3,773 6,177 89.13%
  QoQ % 687.73% 537.07% -94.05% 62.60% -12.06% -38.92% -
  Horiz. % 260.79% 33.11% 5.20% 87.34% 53.72% 61.08% 100.00%
NP to SH 10,578 -680 -3,914 363 -587 -266 3,773 98.46%
  QoQ % 1,655.59% 82.63% -1,178.24% 161.84% -120.68% -107.05% -
  Horiz. % 280.36% -18.02% -103.74% 9.62% -15.56% -7.05% 100.00%
Tax Rate 23.26 % 55.90 % 88.92 % 31.49 % 10.08 % 4.65 % 1.37 % 557.18%
  QoQ % -58.39% -37.13% 182.38% 212.40% 116.77% 239.42% -
  Horiz. % 1,697.81% 4,080.29% 6,490.51% 2,298.54% 735.77% 339.42% 100.00%
Total Cost 340,276 334,460 349,455 371,026 340,079 294,125 226,317 31.15%
  QoQ % 1.74% -4.29% -5.81% 9.10% 15.62% 29.96% -
  Horiz. % 150.35% 147.78% 154.41% 163.94% 150.27% 129.96% 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 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
31/12/10 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 4.52 % 0.61 % 0.09 % 1.43 % 0.97 % 1.27 % 2.66 % 42.26%
  QoQ % 640.98% 577.78% -93.71% 47.42% -23.62% -52.26% -
  Horiz. % 169.92% 22.93% 3.38% 53.76% 36.47% 47.74% 100.00%
ROE 15.04 % -1.11 % -6.61 % 2.98 % -0.95 % -0.42 % 5.86 % 87.13%
  QoQ % 1,454.95% 83.21% -321.81% 413.68% -126.19% -107.17% -
  Horiz. % 256.66% -18.94% -112.80% 50.85% -16.21% -7.17% 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 349.68 329.77 342.75 1,887.65 338.06 292.10 227.68 33.01%
  QoQ % 6.04% -3.79% -81.84% 458.38% 15.73% 28.29% -
  Horiz. % 153.58% 144.84% 150.54% 829.08% 148.48% 128.29% 100.00%
EPS 10.38 -0.67 -3.84 1.82 -0.58 -0.26 3.69 98.90%
  QoQ % 1,649.25% 82.55% -310.99% 413.79% -123.08% -107.05% -
  Horiz. % 281.30% -18.16% -104.07% 49.32% -15.72% -7.05% 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 123.06 116.20 120.78 129.98 118.58 102.87 80.28 32.84%
  QoQ % 5.90% -3.79% -7.08% 9.61% 15.27% 28.14% -
  Horiz. % 153.29% 144.74% 150.45% 161.91% 147.71% 128.14% 100.00%
EPS 3.65 -0.23 -1.35 0.13 -0.20 -0.09 1.30 98.65%
  QoQ % 1,686.96% 82.96% -1,138.46% 165.00% -122.22% -106.92% -
  Horiz. % 280.77% -17.69% -103.85% 10.00% -15.38% -6.92% 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 0.09 0.09 0.08 0.02 0.10 0.15 0.13 -21.69%
  QoQ % 0.00% 12.50% 300.00% -80.00% -33.33% 15.38% -
  Horiz. % 69.23% 69.23% 61.54% 15.38% 76.92% 115.38% 100.00%
P/EPS 2.99 -43.52 -7.56 21.42 -60.57 -168.70 7.85 -47.36%
  QoQ % 106.87% -475.66% -135.29% 135.36% 64.10% -2,249.04% -
  Horiz. % 38.09% -554.39% -96.31% 272.87% -771.59% -2,149.04% 100.00%
EY 33.48 -2.30 -13.23 4.67 -1.65 -0.59 12.74 90.10%
  QoQ % 1,555.65% 82.62% -383.30% 383.03% -179.66% -104.63% -
  Horiz. % 262.79% -18.05% -103.85% 36.66% -12.95% -4.63% 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 0.09 0.11 0.09 0.02 0.14 0.13 0.18 -36.92%
  QoQ % -18.18% 22.22% 350.00% -85.71% 7.69% -27.78% -
  Horiz. % 50.00% 61.11% 50.00% 11.11% 77.78% 72.22% 100.00%
P/EPS 2.99 -55.52 -7.82 19.23 -81.33 -149.53 11.10 -58.19%
  QoQ % 105.39% -609.97% -140.67% 123.64% 45.61% -1,447.12% -
  Horiz. % 26.94% -500.18% -70.45% 173.24% -732.70% -1,347.12% 100.00%
EY 33.48 -1.80 -12.78 5.20 -1.23 -0.67 9.01 139.33%
  QoQ % 1,960.00% 85.92% -345.77% 522.76% -83.58% -107.44% -
  Horiz. % 371.59% -19.98% -141.84% 57.71% -13.65% -7.44% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers