Highlights

[BINTAI] YoY Annual (Unaudited) Result on 2007-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Mar-2007  [#4]
Profit Trend YoY -     -90.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 376,421 187,248 149,831 264,946 561,952 964,257 382,055 -0.25%
  YoY % 101.03% 24.97% -43.45% -52.85% -41.72% 152.39% -
  Horiz. % 98.53% 49.01% 39.22% 69.35% 147.09% 252.39% 100.00%
PBT 7,875 5,639 -30,398 5,545 6,267 -19,954 4,592 9.40%
  YoY % 39.65% 118.55% -648.21% -11.52% 131.41% -534.54% -
  Horiz. % 171.49% 122.80% -661.98% 120.75% 136.48% -434.54% 100.00%
Tax -2,476 -235 -507 -5,104 -459 805 -4,243 -8.58%
  YoY % -953.62% 53.65% 90.07% -1,011.98% -157.02% 118.97% -
  Horiz. % 58.35% 5.54% 11.95% 120.29% 10.82% -18.97% 100.00%
NP 5,399 5,404 -30,905 441 5,808 -19,149 349 57.82%
  YoY % -0.09% 117.49% -7,107.94% -92.41% 130.33% -5,586.82% -
  Horiz. % 1,546.99% 1,548.42% -8,855.30% 126.36% 1,664.18% -5,486.82% 100.00%
NP to SH 364 4,103 -29,992 489 5,078 -19,149 349 0.70%
  YoY % -91.13% 113.68% -6,233.33% -90.37% 126.52% -5,586.82% -
  Horiz. % 104.30% 1,175.64% -8,593.70% 140.11% 1,455.01% -5,486.82% 100.00%
Tax Rate 31.44 % 4.17 % - % 92.05 % 7.32 % - % 92.40 % -16.44%
  YoY % 653.96% 0.00% 0.00% 1,157.51% 0.00% 0.00% -
  Horiz. % 34.03% 4.51% 0.00% 99.62% 7.92% 0.00% 100.00%
Total Cost 371,022 181,844 180,736 264,505 556,144 983,406 381,706 -0.47%
  YoY % 104.03% 0.61% -31.67% -52.44% -43.45% 157.63% -
  Horiz. % 97.20% 47.64% 47.35% 69.30% 145.70% 257.63% 100.00%
Net Worth 4,978 64,424 60,249 90,517 87,675 84,180 105,784 -39.90%
  YoY % -92.27% 6.93% -33.44% 3.24% 4.15% -20.42% -
  Horiz. % 4.71% 60.90% 56.95% 85.57% 82.88% 79.58% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - 1,555 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 445.75 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 4,978 64,424 60,249 90,517 87,675 84,180 105,784 -39.90%
  YoY % -92.27% 6.93% -33.44% 3.24% 4.15% -20.42% -
  Horiz. % 4.71% 60.90% 56.95% 85.57% 82.88% 79.58% 100.00%
NOSH 8,161 103,910 103,878 104,042 101,947 103,926 103,710 -34.53%
  YoY % -92.15% 0.03% -0.16% 2.05% -1.90% 0.21% -
  Horiz. % 7.87% 100.19% 100.16% 100.32% 98.30% 100.21% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.43 % 2.89 % -20.63 % 0.17 % 1.03 % -1.99 % 0.09 % 58.52%
  YoY % -50.52% 114.01% -12,235.29% -83.50% 151.76% -2,311.11% -
  Horiz. % 1,588.89% 3,211.11% -22,922.22% 188.89% 1,144.44% -2,211.11% 100.00%
ROE 7.31 % 6.37 % -49.78 % 0.54 % 5.79 % -22.75 % 0.33 % 67.55%
  YoY % 14.76% 112.80% -9,318.52% -90.67% 125.45% -6,993.94% -
  Horiz. % 2,215.15% 1,930.30% -15,084.85% 163.64% 1,754.55% -6,893.94% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4,612.19 180.20 144.24 254.65 551.22 927.83 368.39 52.35%
  YoY % 2,459.48% 24.93% -43.36% -53.80% -40.59% 151.86% -
  Horiz. % 1,251.99% 48.92% 39.15% 69.13% 149.63% 251.86% 100.00%
EPS 0.36 4.03 -29.43 0.47 4.98 -18.43 0.34 0.96%
  YoY % -91.07% 113.69% -6,361.70% -90.56% 127.02% -5,520.59% -
  Horiz. % 105.88% 1,185.29% -8,655.88% 138.24% 1,464.71% -5,420.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6100 0.6200 0.5800 0.8700 0.8600 0.8100 1.0200 -8.21%
  YoY % -1.61% 6.90% -33.33% 1.16% 6.17% -20.59% -
  Horiz. % 59.80% 60.78% 56.86% 85.29% 84.31% 79.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 129.98 64.66 51.74 91.49 194.05 332.97 131.93 -0.25%
  YoY % 101.02% 24.97% -43.45% -52.85% -41.72% 152.38% -
  Horiz. % 98.52% 49.01% 39.22% 69.35% 147.09% 252.38% 100.00%
EPS 0.13 1.42 -10.36 0.17 1.75 -6.61 0.12 1.34%
  YoY % -90.85% 113.71% -6,194.12% -90.29% 126.48% -5,608.33% -
  Horiz. % 108.33% 1,183.33% -8,633.33% 141.67% 1,458.33% -5,508.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0172 0.2225 0.2080 0.3126 0.3028 0.2907 0.3653 -39.89%
  YoY % -92.27% 6.97% -33.46% 3.24% 4.16% -20.42% -
  Horiz. % 4.71% 60.91% 56.94% 85.57% 82.89% 79.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.3900 0.1800 0.5000 0.6000 1.0000 1.1300 1.9800 -
P/RPS 0.01 0.10 0.35 0.24 0.18 0.12 0.54 -48.55%
  YoY % -90.00% -71.43% 45.83% 33.33% 50.00% -77.78% -
  Horiz. % 1.85% 18.52% 64.81% 44.44% 33.33% 22.22% 100.00%
P/EPS 8.74 4.56 -1.73 127.66 20.08 -6.13 588.39 -50.40%
  YoY % 91.67% 363.58% -101.36% 535.76% 427.57% -101.04% -
  Horiz. % 1.49% 0.77% -0.29% 21.70% 3.41% -1.04% 100.00%
EY 11.44 21.94 -57.74 0.78 4.98 -16.31 0.17 101.62%
  YoY % -47.86% 138.00% -7,502.56% -84.34% 130.53% -9,694.12% -
  Horiz. % 6,729.41% 12,905.88% -33,964.71% 458.82% 2,929.41% -9,594.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.29 0.86 0.69 1.16 1.40 1.94 -16.87%
  YoY % 120.69% -66.28% 24.64% -40.52% -17.14% -27.84% -
  Horiz. % 32.99% 14.95% 44.33% 35.57% 59.79% 72.16% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 31/05/07 29/05/06 31/05/05 31/05/04 -
Price 0.3500 0.2700 0.4400 0.4600 1.0000 1.0200 1.4500 -
P/RPS 0.01 0.15 0.31 0.18 0.18 0.11 0.39 -45.68%
  YoY % -93.33% -51.61% 72.22% 0.00% 63.64% -71.79% -
  Horiz. % 2.56% 38.46% 79.49% 46.15% 46.15% 28.21% 100.00%
P/EPS 7.85 6.84 -1.52 97.87 20.08 -5.54 430.89 -48.69%
  YoY % 14.77% 550.00% -101.55% 387.40% 462.45% -101.29% -
  Horiz. % 1.82% 1.59% -0.35% 22.71% 4.66% -1.29% 100.00%
EY 12.74 14.62 -65.62 1.02 4.98 -18.06 0.23 95.18%
  YoY % -12.86% 122.28% -6,533.33% -79.52% 127.57% -7,952.17% -
  Horiz. % 5,539.13% 6,356.52% -28,530.44% 443.48% 2,165.22% -7,852.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.44 0.76 0.53 1.16 1.26 1.42 -14.11%
  YoY % 29.55% -42.11% 43.40% -54.31% -7.94% -11.27% -
  Horiz. % 40.14% 30.99% 53.52% 37.32% 81.69% 88.73% 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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers