Highlights

[BINTAI] YoY Annualized Quarter Result on 2011-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -25.18%    YoY -     2,519.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 398,802 355,339 367,759 383,948 376,421 187,248 149,831 17.71%
  YoY % 12.23% -3.38% -4.22% 2.00% 101.03% 24.97% -
  Horiz. % 266.17% 237.16% 245.45% 256.25% 251.23% 124.97% 100.00%
PBT 6,041 6,900 5,434 22,306 7,875 5,639 -30,398 -
  YoY % -12.45% 26.98% -75.64% 183.25% 39.65% 118.55% -
  Horiz. % -19.87% -22.70% -17.88% -73.38% -25.91% -18.55% 100.00%
Tax -3,271 -3,595 -5,333 -5,116 -2,476 -235 -507 36.42%
  YoY % 9.01% 32.59% -4.24% -106.62% -953.62% 53.65% -
  Horiz. % 645.17% 709.07% 1,051.87% 1,009.07% 488.36% 46.35% 100.00%
NP 2,770 3,305 101 17,190 5,399 5,404 -30,905 -
  YoY % -16.19% 3,172.28% -99.41% 218.39% -0.09% 117.49% -
  Horiz. % -8.96% -10.69% -0.33% -55.62% -17.47% -17.49% 100.00%
NP to SH -1,506 -819 -9,486 9,536 364 4,103 -29,992 -39.25%
  YoY % -83.88% 91.37% -199.48% 2,519.78% -91.13% 113.68% -
  Horiz. % 5.02% 2.73% 31.63% -31.80% -1.21% -13.68% 100.00%
Tax Rate 54.15 % 52.10 % 98.14 % 22.94 % 31.44 % 4.17 % - % -
  YoY % 3.93% -46.91% 327.81% -27.04% 653.96% 0.00% -
  Horiz. % 1,298.56% 1,249.40% 2,353.48% 550.12% 753.96% 100.00% -
Total Cost 396,032 352,034 367,658 366,758 371,022 181,844 180,736 13.96%
  YoY % 12.50% -4.25% 0.25% -1.15% 104.03% 0.61% -
  Horiz. % 219.12% 194.78% 203.42% 202.92% 205.28% 100.61% 100.00%
Net Worth 58,001 62,448 61,130 65,203 4,978 64,424 60,249 -0.63%
  YoY % -7.12% 2.16% -6.25% 1,209.71% -92.27% 6.93% -
  Horiz. % 96.27% 103.65% 101.46% 108.22% 8.26% 106.93% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 58,001 62,448 61,130 65,203 4,978 64,424 60,249 -0.63%
  YoY % -7.12% 2.16% -6.25% 1,209.71% -92.27% 6.93% -
  Horiz. % 96.27% 103.65% 101.46% 108.22% 8.26% 106.93% 100.00%
NOSH 101,756 102,374 101,884 101,880 8,161 103,910 103,878 -0.34%
  YoY % -0.60% 0.48% 0.00% 1,148.31% -92.15% 0.03% -
  Horiz. % 97.96% 98.55% 98.08% 98.08% 7.86% 100.03% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.69 % 0.93 % 0.03 % 4.48 % 1.43 % 2.89 % -20.63 % -
  YoY % -25.81% 3,000.00% -99.33% 213.29% -50.52% 114.01% -
  Horiz. % -3.34% -4.51% -0.15% -21.72% -6.93% -14.01% 100.00%
ROE -2.60 % -1.31 % -15.52 % 14.63 % 7.31 % 6.37 % -49.78 % -38.85%
  YoY % -98.47% 91.56% -206.08% 100.14% 14.76% 112.80% -
  Horiz. % 5.22% 2.63% 31.18% -29.39% -14.68% -12.80% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 391.92 347.10 360.96 376.86 4,612.19 180.20 144.24 18.12%
  YoY % 12.91% -3.84% -4.22% -91.83% 2,459.48% 24.93% -
  Horiz. % 271.71% 240.64% 250.25% 261.27% 3,197.58% 124.93% 100.00%
EPS -1.48 -0.80 -9.31 9.36 0.36 4.03 -29.43 -39.23%
  YoY % -85.00% 91.41% -199.47% 2,500.00% -91.07% 113.69% -
  Horiz. % 5.03% 2.72% 31.63% -31.80% -1.22% -13.69% 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 0.5700 0.6100 0.6000 0.6400 0.6100 0.6200 0.5800 -0.29%
  YoY % -6.56% 1.67% -6.25% 4.92% -1.61% 6.90% -
  Horiz. % 98.28% 105.17% 103.45% 110.34% 105.17% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 125.29 111.64 115.54 120.63 118.26 58.83 47.07 17.71%
  YoY % 12.23% -3.38% -4.22% 2.00% 101.02% 24.98% -
  Horiz. % 266.18% 237.18% 245.46% 256.28% 251.24% 124.98% 100.00%
EPS -0.47 -0.26 -2.98 3.00 0.11 1.29 -9.42 -39.31%
  YoY % -80.77% 91.28% -199.33% 2,627.27% -91.47% 113.69% -
  Horiz. % 4.99% 2.76% 31.63% -31.85% -1.17% -13.69% 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 0.1822 0.1962 0.1921 0.2049 0.0156 0.2024 0.1893 -0.63%
  YoY % -7.14% 2.13% -6.25% 1,213.46% -92.29% 6.92% -
  Horiz. % 96.25% 103.65% 101.48% 108.24% 8.24% 106.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2950 0.3700 0.3400 0.3900 0.1800 0.5000 -
P/RPS 0.08 0.08 0.10 0.09 0.01 0.10 0.35 -21.80%
  YoY % 0.00% -20.00% 11.11% 800.00% -90.00% -71.43% -
  Horiz. % 22.86% 22.86% 28.57% 25.71% 2.86% 28.57% 100.00%
P/EPS -21.28 -36.88 -3.97 3.63 8.74 4.56 -1.73 51.90%
  YoY % 42.30% -828.97% -209.37% -58.47% 91.67% 363.58% -
  Horiz. % 1,230.06% 2,131.79% 229.48% -209.83% -505.20% -263.58% 100.00%
EY -4.70 -2.71 -25.16 27.53 11.44 21.94 -57.74 -34.16%
  YoY % -73.43% 89.23% -191.39% 140.65% -47.86% 138.00% -
  Horiz. % 8.14% 4.69% 43.57% -47.68% -19.81% -38.00% 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 0.55 0.48 0.62 0.53 0.64 0.29 0.86 -7.18%
  YoY % 14.58% -22.58% 16.98% -17.19% 120.69% -66.28% -
  Horiz. % 63.95% 55.81% 72.09% 61.63% 74.42% 33.72% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 -
Price 0.3200 0.3700 0.3400 0.3800 0.3500 0.2700 0.4400 -
P/RPS 0.08 0.11 0.09 0.10 0.01 0.15 0.31 -20.20%
  YoY % -27.27% 22.22% -10.00% 900.00% -93.33% -51.61% -
  Horiz. % 25.81% 35.48% 29.03% 32.26% 3.23% 48.39% 100.00%
P/EPS -21.62 -46.25 -3.65 4.06 7.85 6.84 -1.52 55.63%
  YoY % 53.25% -1,167.12% -189.90% -48.28% 14.77% 550.00% -
  Horiz. % 1,422.37% 3,042.76% 240.13% -267.11% -516.45% -450.00% 100.00%
EY -4.63 -2.16 -27.38 24.63 12.74 14.62 -65.62 -35.70%
  YoY % -114.35% 92.11% -211.17% 93.33% -12.86% 122.28% -
  Horiz. % 7.06% 3.29% 41.73% -37.53% -19.41% -22.28% 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 0.56 0.61 0.57 0.59 0.57 0.44 0.76 -4.96%
  YoY % -8.20% 7.02% -3.39% 3.51% 29.55% -42.11% -
  Horiz. % 73.68% 80.26% 75.00% 77.63% 75.00% 57.89% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS