Highlights

[BINTAI] YoY Cumulative 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 -     -8.46%    YoY -     -20.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 314,981 318,589 201,899 192,570 266,834 286,870 130,721 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 -7,416 3,087 2,605 13,105 15,759 2,642 4,591 -
  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 2,391 -1,097 -2,576 -2,095 -2,398 5 142 60.06%
  YoY % 317.96% 57.41% -22.96% 12.64% -48,060.00% -96.48% -
  Horiz. % 1,683.80% -772.54% -1,814.08% -1,475.35% -1,688.73% 3.52% 100.00%
NP -5,025 1,990 29 11,010 13,361 2,647 4,733 -
  YoY % -352.51% 6,762.07% -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 -3,749 226 -2,104 7,598 9,559 -656 4,034 -
  YoY % -1,758.85% 110.74% -127.69% -20.51% 1,557.16% -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 320,006 316,599 201,870 181,560 253,473 284,223 125,988 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 62,525 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 62,525 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 101,874 102,727 102,135 101,849 101,908 102,500 103,969 -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 -6.81 % 0.37 % -3.49 % 10.22 % 13.59 % -1.05 % 6.26 % -
  YoY % -1,940.54% 110.60% -134.15% -24.80% 1,394.29% -116.77% -
  Horiz. % -108.79% 5.91% -55.75% 163.26% 217.09% -16.77% 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 309.18 310.13 197.68 189.07 261.84 279.87 125.73 16.17%
  YoY % -0.31% 56.88% 4.55% -27.79% -6.44% 122.60% -
  Horiz. % 245.91% 246.66% 157.23% 150.38% 208.26% 222.60% 100.00%
EPS -3.68 0.22 -2.06 7.46 9.38 -0.64 3.88 -
  YoY % -1,772.73% 110.68% -127.61% -20.47% 1,565.63% -116.49% -
  Horiz. % -94.85% 5.67% -53.09% 192.27% 241.75% -16.49% 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 98.96 100.09 63.43 60.50 83.83 90.13 41.07 15.78%
  YoY % -1.13% 57.80% 4.84% -27.83% -6.99% 119.45% -
  Horiz. % 240.95% 243.71% 154.44% 147.31% 204.11% 219.45% 100.00%
EPS -1.18 0.07 -0.66 2.39 3.00 -0.21 1.27 -
  YoY % -1,785.71% 110.61% -127.62% -20.33% 1,528.57% -116.54% -
  Horiz. % -92.91% 5.51% -51.97% 188.19% 236.22% -16.54% 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 0.09 0.10 0.16 0.19 0.12 0.13 0.09 -
  YoY % -10.00% -37.50% -15.79% 58.33% -7.69% 44.44% -
  Horiz. % 100.00% 111.11% 177.78% 211.11% 133.33% 144.44% 100.00%
P/EPS -7.34 138.64 -15.05 4.83 3.30 -54.69 2.84 -
  YoY % -105.29% 1,021.20% -411.59% 46.36% 106.03% -2,025.70% -
  Horiz. % -258.45% 4,881.69% -529.93% 170.07% 116.20% -1,925.70% 100.00%
EY -13.63 0.72 -6.65 20.72 30.26 -1.83 35.27 -
  YoY % -1,993.06% 110.83% -132.09% -31.53% 1,753.55% -105.19% -
  Horiz. % -38.64% 2.04% -18.85% 58.75% 85.80% -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 0.09 0.11 0.16 0.19 0.12 0.17 0.23 -14.47%
  YoY % -18.18% -31.25% -15.79% 58.33% -29.41% -26.09% -
  Horiz. % 39.13% 47.83% 69.57% 82.61% 52.17% 73.91% 100.00%
P/EPS -7.88 156.82 -15.53 4.83 3.30 -73.44 7.47 -
  YoY % -105.02% 1,109.79% -421.53% 46.36% 104.49% -1,083.13% -
  Horiz. % -105.49% 2,099.33% -207.90% 64.66% 44.18% -983.13% 100.00%
EY -12.69 0.64 -6.44 20.72 30.26 -1.36 13.38 -
  YoY % -2,082.81% 109.94% -131.08% -31.53% 2,325.00% -110.16% -
  Horiz. % -94.84% 4.78% -48.13% 154.86% 226.16% -10.16% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS