Highlights

[BINTAI] YoY Annualized Quarter Result on 2011-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     104.15%    YoY -     295.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 265,832 418,028 189,096 377,292 279,504 386,084 205,100 4.42%
  YoY % -36.41% 121.07% -49.88% 34.99% -27.61% 88.24% -
  Horiz. % 129.61% 203.82% 92.20% 183.96% 136.28% 188.24% 100.00%
PBT -22,688 -13,012 1,392 24,896 -8,564 11,344 8,848 -
  YoY % -74.36% -1,034.77% -94.41% 390.71% -175.49% 28.21% -
  Horiz. % -256.42% -147.06% 15.73% 281.37% -96.79% 128.21% 100.00%
Tax 0 -1,096 -632 -2,056 -400 -12 -608 -
  YoY % 0.00% -73.42% 69.26% -414.00% -3,233.33% 98.03% -
  Horiz. % -0.00% 180.26% 103.95% 338.16% 65.79% 1.97% 100.00%
NP -22,688 -14,108 760 22,840 -8,964 11,332 8,240 -
  YoY % -60.82% -1,956.32% -96.67% 354.80% -179.10% 37.52% -
  Horiz. % -275.34% -171.21% 9.22% 277.18% -108.79% 137.52% 100.00%
NP to SH -19,048 -15,840 -520 19,468 -9,960 7,148 8,468 -
  YoY % -20.25% -2,946.15% -102.67% 295.46% -239.34% -15.59% -
  Horiz. % -224.94% -187.06% -6.14% 229.90% -117.62% 84.41% 100.00%
Tax Rate - % - % 45.40 % 8.26 % - % 0.11 % 6.87 % -
  YoY % 0.00% 0.00% 449.64% 0.00% 0.00% -98.40% -
  Horiz. % 0.00% 0.00% 660.84% 120.23% 0.00% 1.60% 100.00%
Total Cost 288,520 432,136 188,336 354,452 288,468 374,752 196,860 6.58%
  YoY % -33.23% 129.45% -46.87% 22.87% -23.02% 90.36% -
  Horiz. % 146.56% 219.51% 95.67% 180.05% 146.53% 190.36% 100.00%
Net Worth 53,024 58,025 59,719 71,274 59,188 64,331 62,264 -2.64%
  YoY % -8.62% -2.84% -16.21% 20.42% -8.00% 3.32% -
  Horiz. % 85.16% 93.19% 95.91% 114.47% 95.06% 103.32% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 53,024 58,025 59,719 71,274 59,188 64,331 62,264 -2.64%
  YoY % -8.62% -2.84% -16.21% 20.42% -8.00% 3.32% -
  Horiz. % 85.16% 93.19% 95.91% 114.47% 95.06% 103.32% 100.00%
NOSH 101,970 101,799 100,000 101,820 102,049 102,114 103,774 -0.29%
  YoY % 0.17% 1.80% -1.79% -0.22% -0.06% -1.60% -
  Horiz. % 98.26% 98.10% 96.36% 98.12% 98.34% 98.40% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -8.53 % -3.37 % 0.40 % 6.05 % -3.21 % 2.94 % 4.02 % -
  YoY % -153.12% -942.50% -93.39% 288.47% -209.18% -26.87% -
  Horiz. % -212.19% -83.83% 9.95% 150.50% -79.85% 73.13% 100.00%
ROE -35.92 % -27.30 % -0.87 % 27.31 % -16.83 % 11.11 % 13.60 % -
  YoY % -31.58% -3,037.93% -103.19% 262.27% -251.49% -18.31% -
  Horiz. % -264.12% -200.74% -6.40% 200.81% -123.75% 81.69% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 260.70 410.64 189.10 370.55 273.89 378.09 197.64 4.72%
  YoY % -36.51% 117.15% -48.97% 35.29% -27.56% 91.30% -
  Horiz. % 131.91% 207.77% 95.68% 187.49% 138.58% 191.30% 100.00%
EPS -18.68 -15.56 -0.52 19.12 -9.76 7.00 8.16 -
  YoY % -20.05% -2,892.31% -102.72% 295.90% -239.43% -14.22% -
  Horiz. % -228.92% -190.69% -6.37% 234.31% -119.61% 85.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5200 0.5700 0.5972 0.7000 0.5800 0.6300 0.6000 -2.36%
  YoY % -8.77% -4.55% -14.69% 20.69% -7.94% 5.00% -
  Horiz. % 86.67% 95.00% 99.53% 116.67% 96.67% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 83.52 131.33 59.41 118.54 87.81 121.30 64.44 4.42%
  YoY % -36.40% 121.06% -49.88% 35.00% -27.61% 88.24% -
  Horiz. % 129.61% 203.80% 92.19% 183.95% 136.27% 188.24% 100.00%
EPS -5.98 -4.98 -0.16 6.12 -3.13 2.25 2.66 -
  YoY % -20.08% -3,012.50% -102.61% 295.53% -239.11% -15.41% -
  Horiz. % -224.81% -187.22% -6.02% 230.08% -117.67% 84.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1666 0.1823 0.1876 0.2239 0.1860 0.2021 0.1956 -2.64%
  YoY % -8.61% -2.83% -16.21% 20.38% -7.97% 3.32% -
  Horiz. % 85.17% 93.20% 95.91% 114.47% 95.09% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.4250 0.3450 0.5800 0.3400 0.2900 0.2900 0.3500 -
P/RPS 0.16 0.08 0.31 0.09 0.11 0.08 0.18 -1.94%
  YoY % 100.00% -74.19% 244.44% -18.18% 37.50% -55.56% -
  Horiz. % 88.89% 44.44% 172.22% 50.00% 61.11% 44.44% 100.00%
P/EPS -2.28 -2.22 -111.54 1.78 -2.97 4.14 4.29 -
  YoY % -2.70% 98.01% -6,366.29% 159.93% -171.74% -3.50% -
  Horiz. % -53.15% -51.75% -2,600.00% 41.49% -69.23% 96.50% 100.00%
EY -43.95 -45.10 -0.90 56.24 -33.66 24.14 23.31 -
  YoY % 2.55% -4,911.11% -101.60% 267.08% -239.44% 3.56% -
  Horiz. % -188.55% -193.48% -3.86% 241.27% -144.40% 103.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.61 0.97 0.49 0.50 0.46 0.58 5.94%
  YoY % 34.43% -37.11% 97.96% -2.00% 8.70% -20.69% -
  Horiz. % 141.38% 105.17% 167.24% 84.48% 86.21% 79.31% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 -
Price 0.3850 0.3000 0.4100 0.3250 0.3000 0.4100 0.4400 -
P/RPS 0.15 0.07 0.22 0.09 0.11 0.11 0.22 -6.18%
  YoY % 114.29% -68.18% 144.44% -18.18% 0.00% -50.00% -
  Horiz. % 68.18% 31.82% 100.00% 40.91% 50.00% 50.00% 100.00%
P/EPS -2.06 -1.93 -78.85 1.70 -3.07 5.86 5.39 -
  YoY % -6.74% 97.55% -4,738.23% 155.37% -152.39% 8.72% -
  Horiz. % -38.22% -35.81% -1,462.89% 31.54% -56.96% 108.72% 100.00%
EY -48.52 -51.87 -1.27 58.83 -32.53 17.07 18.55 -
  YoY % 6.46% -3,984.25% -102.16% 280.85% -290.57% -7.98% -
  Horiz. % -261.56% -279.62% -6.85% 317.14% -175.36% 92.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 0.53 0.69 0.46 0.52 0.65 0.73 0.23%
  YoY % 39.62% -23.19% 50.00% -11.54% -20.00% -10.96% -
  Horiz. % 101.37% 72.60% 94.52% 63.01% 71.23% 89.04% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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