Highlights

[BINTAI] QoQ TTM Result on 2011-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -9.20%    YoY -     2,546.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 305,829 370,101 404,540 380,093 356,385 336,505 349,776 -8.54%
  QoQ % -17.37% -8.51% 6.43% 6.65% 5.91% -3.79% -
  Horiz. % 87.44% 105.81% 115.66% 108.67% 101.89% 96.21% 100.00%
PBT 20,678 35,924 31,697 23,332 20,992 4,637 2,898 269.31%
  QoQ % -42.44% 13.34% 35.85% 11.15% 352.71% 60.01% -
  Horiz. % 713.53% 1,239.61% 1,093.75% 805.11% 724.36% 160.01% 100.00%
Tax -5,200 -6,911 -5,917 -5,503 -4,883 -2,592 -2,577 59.48%
  QoQ % 24.76% -16.80% -7.52% -12.70% -88.39% -0.58% -
  Horiz. % 201.79% 268.18% 229.61% 213.54% 189.48% 100.58% 100.00%
NP 15,478 29,013 25,780 17,829 16,109 2,045 321 1,215.45%
  QoQ % -46.65% 12.54% 44.60% 10.68% 687.73% 537.07% -
  Horiz. % 4,821.81% 9,038.32% 8,031.15% 5,554.21% 5,018.38% 637.07% 100.00%
NP to SH 7,644 18,446 16,962 9,605 10,578 -680 -3,914 -
  QoQ % -58.56% 8.75% 76.60% -9.20% 1,655.59% 82.63% -
  Horiz. % -195.30% -471.28% -433.37% -245.40% -270.26% 17.37% 100.00%
Tax Rate 25.15 % 19.24 % 18.67 % 23.59 % 23.26 % 55.90 % 88.92 % -56.81%
  QoQ % 30.72% 3.05% -20.86% 1.42% -58.39% -37.13% -
  Horiz. % 28.28% 21.64% 21.00% 26.53% 26.16% 62.87% 100.00%
Total Cost 290,351 341,088 378,760 362,264 340,276 334,460 349,455 -11.59%
  QoQ % -14.88% -9.95% 4.55% 6.46% 1.74% -4.29% -
  Horiz. % 83.09% 97.61% 108.39% 103.67% 97.37% 95.71% 100.00%
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.29%
  QoQ % -1.48% 5.77% -3.16% 4.66% 14.86% 3.44% -
  Horiz. % 125.48% 127.36% 120.42% 124.35% 118.81% 103.44% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.29%
  QoQ % -1.48% 5.77% -3.16% 4.66% 14.86% 3.44% -
  Horiz. % 125.48% 127.36% 120.42% 124.35% 118.81% 103.44% 100.00%
NOSH 101,739 101,869 101,820 115,000 101,917 102,041 102,049 -0.20%
  QoQ % -0.13% 0.05% -11.46% 12.84% -0.12% -0.01% -
  Horiz. % 99.70% 99.82% 99.78% 112.69% 99.87% 99.99% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.06 % 7.84 % 6.37 % 4.69 % 4.52 % 0.61 % 0.09 % 1,356.86%
  QoQ % -35.46% 23.08% 35.82% 3.76% 640.98% 577.78% -
  Horiz. % 5,622.22% 8,711.11% 7,077.78% 5,211.11% 5,022.22% 677.78% 100.00%
ROE 10.29 % 24.47 % 23.80 % 13.05 % 15.04 % -1.11 % -6.61 % -
  QoQ % -57.95% 2.82% 82.38% -13.23% 1,454.95% 83.21% -
  Horiz. % -155.67% -370.20% -360.06% -197.43% -227.53% 16.79% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 300.60 363.31 397.31 330.52 349.68 329.77 342.75 -8.35%
  QoQ % -17.26% -8.56% 20.21% -5.48% 6.04% -3.79% -
  Horiz. % 87.70% 106.00% 115.92% 96.43% 102.02% 96.21% 100.00%
EPS 7.51 18.11 16.66 8.35 10.38 -0.67 -3.84 -
  QoQ % -58.53% 8.70% 99.52% -19.56% 1,649.25% 82.55% -
  Horiz. % -195.57% -471.61% -433.85% -217.45% -270.31% 17.45% 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 0.7300 0.7400 0.7000 0.6400 0.6900 0.6000 0.5800 16.52%
  QoQ % -1.35% 5.71% 9.38% -7.25% 15.00% 3.45% -
  Horiz. % 125.86% 127.59% 120.69% 110.34% 118.97% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 105.61 127.80 139.69 131.25 123.06 116.20 120.78 -8.54%
  QoQ % -17.36% -8.51% 6.43% 6.66% 5.90% -3.79% -
  Horiz. % 87.44% 105.81% 115.66% 108.67% 101.89% 96.21% 100.00%
EPS 2.64 6.37 5.86 3.32 3.65 -0.23 -1.35 -
  QoQ % -58.56% 8.70% 76.51% -9.04% 1,686.96% 82.96% -
  Horiz. % -195.56% -471.85% -434.07% -245.93% -270.37% 17.04% 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 0.2565 0.2603 0.2461 0.2542 0.2428 0.2114 0.2044 16.29%
  QoQ % -1.46% 5.77% -3.19% 4.70% 14.85% 3.42% -
  Horiz. % 125.49% 127.35% 120.40% 124.36% 118.79% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3600 0.2600 0.3400 0.3400 0.3100 0.2900 0.2900 -
P/RPS 0.12 0.07 0.09 0.10 0.09 0.09 0.08 30.94%
  QoQ % 71.43% -22.22% -10.00% 11.11% 0.00% 12.50% -
  Horiz. % 150.00% 87.50% 112.50% 125.00% 112.50% 112.50% 100.00%
P/EPS 4.79 1.44 2.04 4.07 2.99 -43.52 -7.56 -
  QoQ % 232.64% -29.41% -49.88% 36.12% 106.87% -475.66% -
  Horiz. % -63.36% -19.05% -26.98% -53.84% -39.55% 575.66% 100.00%
EY 20.87 69.64 49.00 24.57 33.48 -2.30 -13.23 -
  QoQ % -70.03% 42.12% 99.43% -26.61% 1,555.65% 82.62% -
  Horiz. % -157.75% -526.38% -370.37% -185.71% -253.06% 17.38% 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 0.49 0.35 0.49 0.53 0.45 0.48 0.50 -1.33%
  QoQ % 40.00% -28.57% -7.55% 17.78% -6.25% -4.00% -
  Horiz. % 98.00% 70.00% 98.00% 106.00% 90.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 -
Price 0.3600 0.3100 0.3250 0.3800 0.3100 0.3700 0.3000 -
P/RPS 0.12 0.09 0.08 0.11 0.09 0.11 0.09 21.08%
  QoQ % 33.33% 12.50% -27.27% 22.22% -18.18% 22.22% -
  Horiz. % 133.33% 100.00% 88.89% 122.22% 100.00% 122.22% 100.00%
P/EPS 4.79 1.71 1.95 4.55 2.99 -55.52 -7.82 -
  QoQ % 180.12% -12.31% -57.14% 52.17% 105.39% -609.97% -
  Horiz. % -61.25% -21.87% -24.94% -58.18% -38.24% 709.97% 100.00%
EY 20.87 58.41 51.26 21.98 33.48 -1.80 -12.78 -
  QoQ % -64.27% 13.95% 133.21% -34.35% 1,960.00% 85.92% -
  Horiz. % -163.30% -457.04% -401.10% -171.99% -261.97% 14.08% 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 0.49 0.42 0.46 0.59 0.45 0.62 0.52 -3.87%
  QoQ % 16.67% -8.70% -22.03% 31.11% -27.42% 19.23% -
  Horiz. % 94.23% 80.77% 88.46% 113.46% 86.54% 119.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS