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 - 289,591
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.71 122.70 126.99 132.58 129.98 64.66 51.74 17.71%
  YoY % 12.23% -3.38% -4.22% 2.00% 101.02% 24.97% -
  Horiz. % 266.16% 237.15% 245.44% 256.24% 251.22% 124.97% 100.00%
EPS -0.52 -0.28 -3.28 3.29 0.13 1.42 -10.36 -39.25%
  YoY % -85.71% 91.46% -199.70% 2,430.77% -90.85% 113.71% -
  Horiz. % 5.02% 2.70% 31.66% -31.76% -1.25% -13.71% 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 0.2003 0.2156 0.2111 0.2252 0.0172 0.2225 0.2080 -0.63%
  YoY % -7.10% 2.13% -6.26% 1,209.30% -92.27% 6.97% -
  Horiz. % 96.30% 103.65% 101.49% 108.27% 8.27% 106.97% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers