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 - 289,591
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 145.02 146.68 92.96 88.66 122.86 132.08 60.19 15.78%
  YoY % -1.13% 57.79% 4.85% -27.84% -6.98% 119.44% -
  Horiz. % 240.94% 243.69% 154.44% 147.30% 204.12% 219.44% 100.00%
EPS -1.73 0.10 -0.97 3.50 4.40 -0.30 1.86 -
  YoY % -1,830.00% 110.31% -127.71% -20.45% 1,566.67% -116.13% -
  Horiz. % -93.01% 5.38% -52.15% 188.17% 236.56% -16.13% 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 0.1900 0.2093 0.2081 0.2567 0.2428 0.2159 0.2226 -2.60%
  YoY % -9.22% 0.58% -18.93% 5.72% 12.46% -3.01% -
  Horiz. % 85.35% 94.03% 93.49% 115.32% 109.07% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers