Highlights

[BINTAI] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -38.97%    YoY -     -20.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 419,974 424,785 269,198 256,760 355,778 382,493 174,294 15.78%
  YoY % -1.13% 57.80% 4.84% -27.83% -6.98% 119.45% -
  Horiz. % 240.96% 243.72% 154.45% 147.31% 204.12% 219.45% 100.00%
PBT -9,888 4,116 3,473 17,473 21,012 3,522 6,121 -
  YoY % -340.23% 18.50% -80.12% -16.84% 496.48% -42.45% -
  Horiz. % -161.53% 67.24% 56.74% 285.45% 343.26% 57.55% 100.00%
Tax 3,188 -1,462 -3,434 -2,793 -3,197 6 189 60.06%
  YoY % 317.96% 57.41% -22.96% 12.64% -48,057.61% -96.48% -
  Horiz. % 1,683.81% -772.54% -1,814.09% -1,475.35% -1,688.74% 3.52% 100.00%
NP -6,700 2,653 38 14,680 17,814 3,529 6,310 -
  YoY % -352.51% 6,762.19% -99.74% -17.60% 404.76% -44.07% -
  Horiz. % -106.17% 42.05% 0.61% 232.62% 282.29% 55.93% 100.00%
NP to SH -4,998 301 -2,805 10,130 12,745 -874 5,378 -
  YoY % -1,758.85% 110.74% -127.69% -20.51% 1,557.17% -116.26% -
  Horiz. % -92.94% 5.60% -52.16% 188.35% 236.96% -16.26% 100.00%
Tax Rate - % 35.54 % 98.89 % 15.99 % 15.22 % -0.19 % -3.09 % -
  YoY % 0.00% -64.06% 518.45% 5.06% 8,110.53% 93.85% -
  Horiz. % 0.00% -1,150.16% -3,200.32% -517.48% -492.56% 6.15% 100.00%
Total Cost 426,674 422,132 269,160 242,080 337,964 378,964 167,984 16.80%
  YoY % 1.08% 56.83% 11.19% -28.37% -10.82% 125.60% -
  Horiz. % 254.00% 251.29% 160.23% 144.11% 201.19% 225.60% 100.00%
Net Worth 55,012 60,609 60,260 74,350 70,316 62,524 64,460 -2.61%
  YoY % -9.23% 0.58% -18.95% 5.74% 12.46% -3.00% -
  Horiz. % 85.34% 94.02% 93.48% 115.34% 109.08% 97.00% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,012 60,609 60,260 74,350 70,316 62,524 64,460 -2.61%
  YoY % -9.23% 0.58% -18.95% 5.74% 12.46% -3.00% -
  Horiz. % 85.34% 94.02% 93.48% 115.34% 109.08% 97.00% 100.00%
NOSH 101,874 102,727 102,135 101,849 101,908 102,499 103,969 -0.34%
  YoY % -0.83% 0.58% 0.28% -0.06% -0.58% -1.41% -
  Horiz. % 97.99% 98.81% 98.24% 97.96% 98.02% 98.59% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -1.60 % 0.62 % 0.01 % 5.72 % 5.01 % 0.92 % 3.62 % -
  YoY % -358.06% 6,100.00% -99.83% 14.17% 444.57% -74.59% -
  Horiz. % -44.20% 17.13% 0.28% 158.01% 138.40% 25.41% 100.00%
ROE -9.09 % 0.50 % -4.66 % 13.63 % 18.13 % -1.40 % 8.34 % -
  YoY % -1,918.00% 110.73% -134.19% -24.82% 1,395.00% -116.79% -
  Horiz. % -108.99% 6.00% -55.88% 163.43% 217.39% -16.79% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 412.25 413.51 263.57 252.10 349.12 373.16 167.64 16.17%
  YoY % -0.30% 56.89% 4.55% -27.79% -6.44% 122.60% -
  Horiz. % 245.91% 246.67% 157.22% 150.38% 208.26% 222.60% 100.00%
EPS -4.91 0.29 -2.75 9.95 12.51 -0.85 5.17 -
  YoY % -1,793.10% 110.55% -127.64% -20.46% 1,571.76% -116.44% -
  Horiz. % -94.97% 5.61% -53.19% 192.46% 241.97% -16.44% 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 0.5400 0.5900 0.5900 0.7300 0.6900 0.6100 0.6200 -2.28%
  YoY % -8.47% 0.00% -19.18% 5.80% 13.11% -1.61% -
  Horiz. % 87.10% 95.16% 95.16% 117.74% 111.29% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 131.95 133.46 84.58 80.67 111.78 120.17 54.76 15.78%
  YoY % -1.13% 57.79% 4.85% -27.83% -6.98% 119.45% -
  Horiz. % 240.96% 243.72% 154.46% 147.32% 204.13% 219.45% 100.00%
EPS -1.57 0.09 -0.88 3.18 4.00 -0.27 1.69 -
  YoY % -1,844.44% 110.23% -127.67% -20.50% 1,581.48% -115.98% -
  Horiz. % -92.90% 5.33% -52.07% 188.17% 236.69% -15.98% 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 0.1728 0.1904 0.1893 0.2336 0.2209 0.1964 0.2025 -2.61%
  YoY % -9.24% 0.58% -18.96% 5.75% 12.47% -3.01% -
  Horiz. % 85.33% 94.02% 93.48% 115.36% 109.09% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2700 0.3050 0.3100 0.3600 0.3100 0.3500 0.1100 -
P/RPS 0.07 0.07 0.12 0.14 0.09 0.09 0.07 -
  YoY % 0.00% -41.67% -14.29% 55.56% 0.00% 28.57% -
  Horiz. % 100.00% 100.00% 171.43% 200.00% 128.57% 128.57% 100.00%
P/EPS -5.50 103.98 -11.29 3.62 2.48 -41.02 2.13 -
  YoY % -105.29% 1,020.99% -411.88% 45.97% 106.05% -2,025.82% -
  Horiz. % -258.22% 4,881.69% -530.05% 169.95% 116.43% -1,925.82% 100.00%
EY -18.17 0.96 -8.86 27.63 40.34 -2.44 47.03 -
  YoY % -1,992.71% 110.84% -132.07% -31.51% 1,753.28% -105.19% -
  Horiz. % -38.63% 2.04% -18.84% 58.75% 85.78% -5.19% 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 0.50 0.52 0.53 0.49 0.45 0.57 0.18 18.55%
  YoY % -3.85% -1.89% 8.16% 8.89% -21.05% 216.67% -
  Horiz. % 277.78% 288.89% 294.44% 272.22% 250.00% 316.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 -
Price 0.2900 0.3450 0.3200 0.3600 0.3100 0.4700 0.2900 -
P/RPS 0.07 0.08 0.12 0.14 0.09 0.13 0.17 -13.74%
  YoY % -12.50% -33.33% -14.29% 55.56% -30.77% -23.53% -
  Horiz. % 41.18% 47.06% 70.59% 82.35% 52.94% 76.47% 100.00%
P/EPS -5.91 117.61 -11.65 3.62 2.48 -55.08 5.61 -
  YoY % -105.03% 1,109.53% -421.82% 45.97% 104.50% -1,081.82% -
  Horiz. % -105.35% 2,096.44% -207.66% 64.53% 44.21% -981.82% 100.00%
EY -16.92 0.85 -8.58 27.63 40.34 -1.82 17.84 -
  YoY % -2,090.59% 109.91% -131.05% -31.51% 2,316.48% -110.20% -
  Horiz. % -94.84% 4.76% -48.09% 154.88% 226.12% -10.20% 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 0.54 0.58 0.54 0.49 0.45 0.77 0.47 2.34%
  YoY % -6.90% 7.41% 10.20% 8.89% -41.56% 63.83% -
  Horiz. % 114.89% 123.40% 114.89% 104.26% 95.74% 163.83% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS