Highlights

[BINTAI] YoY Annualized Quarter Result on 2009-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -23.72%    YoY -     113.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 367,759 383,948 376,421 187,248 149,831 264,946 561,952 -6.82%
  YoY % -4.22% 2.00% 101.03% 24.97% -43.45% -52.85% -
  Horiz. % 65.44% 68.32% 66.98% 33.32% 26.66% 47.15% 100.00%
PBT 5,434 22,306 7,875 5,639 -30,398 5,545 6,267 -2.35%
  YoY % -75.64% 183.25% 39.65% 118.55% -648.21% -11.52% -
  Horiz. % 86.71% 355.93% 125.66% 89.98% -485.05% 88.48% 100.00%
Tax -5,333 -5,116 -2,476 -235 -507 -5,104 -459 50.44%
  YoY % -4.24% -106.62% -953.62% 53.65% 90.07% -1,011.98% -
  Horiz. % 1,161.87% 1,114.60% 539.43% 51.20% 110.46% 1,111.98% 100.00%
NP 101 17,190 5,399 5,404 -30,905 441 5,808 -49.07%
  YoY % -99.41% 218.39% -0.09% 117.49% -7,107.94% -92.41% -
  Horiz. % 1.74% 295.97% 92.96% 93.04% -532.11% 7.59% 100.00%
NP to SH -9,486 9,536 364 4,103 -29,992 489 5,078 -
  YoY % -199.48% 2,519.78% -91.13% 113.68% -6,233.33% -90.37% -
  Horiz. % -186.81% 187.79% 7.17% 80.80% -590.63% 9.63% 100.00%
Tax Rate 98.14 % 22.94 % 31.44 % 4.17 % - % 92.05 % 7.32 % 54.07%
  YoY % 327.81% -27.04% 653.96% 0.00% 0.00% 1,157.51% -
  Horiz. % 1,340.71% 313.39% 429.51% 56.97% 0.00% 1,257.51% 100.00%
Total Cost 367,658 366,758 371,022 181,844 180,736 264,505 556,144 -6.66%
  YoY % 0.25% -1.15% 104.03% 0.61% -31.67% -52.44% -
  Horiz. % 66.11% 65.95% 66.71% 32.70% 32.50% 47.56% 100.00%
Net Worth 61,130 65,203 4,978 64,424 60,249 90,517 87,675 -5.83%
  YoY % -6.25% 1,209.71% -92.27% 6.93% -33.44% 3.24% -
  Horiz. % 69.72% 74.37% 5.68% 73.48% 68.72% 103.24% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 61,130 65,203 4,978 64,424 60,249 90,517 87,675 -5.83%
  YoY % -6.25% 1,209.71% -92.27% 6.93% -33.44% 3.24% -
  Horiz. % 69.72% 74.37% 5.68% 73.48% 68.72% 103.24% 100.00%
NOSH 101,884 101,880 8,161 103,910 103,878 104,042 101,947 -0.01%
  YoY % 0.00% 1,148.31% -92.15% 0.03% -0.16% 2.05% -
  Horiz. % 99.94% 99.93% 8.01% 101.93% 101.89% 102.05% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.03 % 4.48 % 1.43 % 2.89 % -20.63 % 0.17 % 1.03 % -44.50%
  YoY % -99.33% 213.29% -50.52% 114.01% -12,235.29% -83.50% -
  Horiz. % 2.91% 434.95% 138.83% 280.58% -2,002.91% 16.50% 100.00%
ROE -15.52 % 14.63 % 7.31 % 6.37 % -49.78 % 0.54 % 5.79 % -
  YoY % -206.08% 100.14% 14.76% 112.80% -9,318.52% -90.67% -
  Horiz. % -268.05% 252.68% 126.25% 110.02% -859.76% 9.33% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 360.96 376.86 4,612.19 180.20 144.24 254.65 551.22 -6.81%
  YoY % -4.22% -91.83% 2,459.48% 24.93% -43.36% -53.80% -
  Horiz. % 65.48% 68.37% 836.72% 32.69% 26.17% 46.20% 100.00%
EPS -9.31 9.36 0.36 4.03 -29.43 0.47 4.98 -
  YoY % -199.47% 2,500.00% -91.07% 113.69% -6,361.70% -90.56% -
  Horiz. % -186.95% 187.95% 7.23% 80.92% -590.96% 9.44% 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 0.6000 0.6400 0.6100 0.6200 0.5800 0.8700 0.8600 -5.82%
  YoY % -6.25% 4.92% -1.61% 6.90% -33.33% 1.16% -
  Horiz. % 69.77% 74.42% 70.93% 72.09% 67.44% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 126.99 132.58 129.98 64.66 51.74 91.49 194.05 -6.82%
  YoY % -4.22% 2.00% 101.02% 24.97% -43.45% -52.85% -
  Horiz. % 65.44% 68.32% 66.98% 33.32% 26.66% 47.15% 100.00%
EPS -3.28 3.29 0.13 1.42 -10.36 0.17 1.75 -
  YoY % -199.70% 2,430.77% -90.85% 113.71% -6,194.12% -90.29% -
  Horiz. % -187.43% 188.00% 7.43% 81.14% -592.00% 9.71% 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 0.2111 0.2252 0.0172 0.2225 0.2080 0.3126 0.3028 -5.83%
  YoY % -6.26% 1,209.30% -92.27% 6.97% -33.46% 3.24% -
  Horiz. % 69.72% 74.37% 5.68% 73.48% 68.69% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3700 0.3400 0.3900 0.1800 0.5000 0.6000 1.0000 -
P/RPS 0.10 0.09 0.01 0.10 0.35 0.24 0.18 -9.32%
  YoY % 11.11% 800.00% -90.00% -71.43% 45.83% 33.33% -
  Horiz. % 55.56% 50.00% 5.56% 55.56% 194.44% 133.33% 100.00%
P/EPS -3.97 3.63 8.74 4.56 -1.73 127.66 20.08 -
  YoY % -209.37% -58.47% 91.67% 363.58% -101.36% 535.76% -
  Horiz. % -19.77% 18.08% 43.53% 22.71% -8.62% 635.76% 100.00%
EY -25.16 27.53 11.44 21.94 -57.74 0.78 4.98 -
  YoY % -191.39% 140.65% -47.86% 138.00% -7,502.56% -84.34% -
  Horiz. % -505.22% 552.81% 229.72% 440.56% -1,159.44% 15.66% 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 0.62 0.53 0.64 0.29 0.86 0.69 1.16 -9.91%
  YoY % 16.98% -17.19% 120.69% -66.28% 24.64% -40.52% -
  Horiz. % 53.45% 45.69% 55.17% 25.00% 74.14% 59.48% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 29/05/06 -
Price 0.3400 0.3800 0.3500 0.2700 0.4400 0.4600 1.0000 -
P/RPS 0.09 0.10 0.01 0.15 0.31 0.18 0.18 -10.90%
  YoY % -10.00% 900.00% -93.33% -51.61% 72.22% 0.00% -
  Horiz. % 50.00% 55.56% 5.56% 83.33% 172.22% 100.00% 100.00%
P/EPS -3.65 4.06 7.85 6.84 -1.52 97.87 20.08 -
  YoY % -189.90% -48.28% 14.77% 550.00% -101.55% 387.40% -
  Horiz. % -18.18% 20.22% 39.09% 34.06% -7.57% 487.40% 100.00%
EY -27.38 24.63 12.74 14.62 -65.62 1.02 4.98 -
  YoY % -211.17% 93.33% -12.86% 122.28% -6,533.33% -79.52% -
  Horiz. % -549.80% 494.58% 255.82% 293.57% -1,317.67% 20.48% 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 0.57 0.59 0.57 0.44 0.76 0.53 1.16 -11.16%
  YoY % -3.39% 3.51% 29.55% -42.11% 43.40% -54.31% -
  Horiz. % 49.14% 50.86% 49.14% 37.93% 65.52% 45.69% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers