Highlights

[BINTAI] YoY Quarter Result on 2009-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     2,489.86%    YoY -     -15.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 47,274 94,323 69,876 96,521 51,275 52,271 74,906 -7.38%
  YoY % -49.88% 34.99% -27.61% 88.24% -1.91% -30.22% -
  Horiz. % 63.11% 125.92% 93.28% 128.86% 68.45% 69.78% 100.00%
PBT 348 6,224 -2,141 2,836 2,212 -1,412 1,350 -20.21%
  YoY % -94.41% 390.71% -175.49% 28.21% 256.66% -204.59% -
  Horiz. % 25.78% 461.04% -158.59% 210.07% 163.85% -104.59% 100.00%
Tax -158 -514 -100 -3 -152 -60 -942 -25.72%
  YoY % 69.26% -414.00% -3,233.33% 98.03% -153.33% 93.63% -
  Horiz. % 16.77% 54.56% 10.62% 0.32% 16.14% 6.37% 100.00%
NP 190 5,710 -2,241 2,833 2,060 -1,472 408 -11.95%
  YoY % -96.67% 354.80% -179.10% 37.52% 239.95% -460.78% -
  Horiz. % 46.57% 1,399.51% -549.26% 694.36% 504.90% -360.78% 100.00%
NP to SH -130 4,867 -2,490 1,787 2,117 -1,373 408 -
  YoY % -102.67% 295.46% -239.34% -15.59% 254.19% -436.52% -
  Horiz. % -31.86% 1,192.89% -610.29% 437.99% 518.87% -336.52% 100.00%
Tax Rate 45.40 % 8.26 % - % 0.11 % 6.87 % - % 69.78 % -6.91%
  YoY % 449.64% 0.00% 0.00% -98.40% 0.00% 0.00% -
  Horiz. % 65.06% 11.84% 0.00% 0.16% 9.85% 0.00% 100.00%
Total Cost 47,084 88,613 72,117 93,688 49,215 53,743 74,498 -7.36%
  YoY % -46.87% 22.87% -23.02% 90.36% -8.43% -27.86% -
  Horiz. % 63.20% 118.95% 96.80% 125.76% 66.06% 72.14% 100.00%
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
  YoY % -16.21% 20.42% -8.00% 3.32% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.47% 73.34% 70.98% 100.79% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
  YoY % -16.21% 20.42% -8.00% 3.32% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.47% 73.34% 70.98% 100.79% 100.00%
NOSH 100,000 101,820 102,049 102,114 103,774 104,015 101,999 -0.33%
  YoY % -1.79% -0.22% -0.06% -1.60% -0.23% 1.98% -
  Horiz. % 98.04% 99.82% 100.05% 100.11% 101.74% 101.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.40 % 6.05 % -3.21 % 2.94 % 4.02 % -2.82 % 0.54 % -4.87%
  YoY % -93.39% 288.47% -209.18% -26.87% 242.55% -622.22% -
  Horiz. % 74.07% 1,120.37% -594.44% 544.44% 744.44% -522.22% 100.00%
ROE -0.22 % 6.83 % -4.21 % 2.78 % 3.40 % -1.55 % 0.47 % -
  YoY % -103.22% 262.23% -251.44% -18.24% 319.35% -429.79% -
  Horiz. % -46.81% 1,453.19% -895.74% 591.49% 723.40% -329.79% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.27 92.64 68.47 94.52 49.41 50.25 73.44 -7.07%
  YoY % -48.97% 35.30% -27.56% 91.30% -1.67% -31.58% -
  Horiz. % 64.37% 126.14% 93.23% 128.70% 67.28% 68.42% 100.00%
EPS -0.13 4.78 -2.44 1.75 2.04 -1.32 0.40 -
  YoY % -102.72% 295.90% -239.43% -14.22% 254.55% -430.00% -
  Horiz. % -32.50% 1,195.00% -610.00% 437.50% 510.00% -330.00% 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 0.5972 0.7000 0.5800 0.6300 0.6000 0.8500 0.8600 -5.89%
  YoY % -14.69% 20.69% -7.94% 5.00% -29.41% -1.16% -
  Horiz. % 69.44% 81.40% 67.44% 73.26% 69.77% 98.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.32 32.57 24.13 33.33 17.71 18.05 25.87 -7.38%
  YoY % -49.89% 34.98% -27.60% 88.20% -1.88% -30.23% -
  Horiz. % 63.08% 125.90% 93.27% 128.84% 68.46% 69.77% 100.00%
EPS -0.04 1.68 -0.86 0.62 0.73 -0.47 0.14 -
  YoY % -102.38% 295.35% -238.71% -15.07% 255.32% -435.71% -
  Horiz. % -28.57% 1,200.00% -614.29% 442.86% 521.43% -335.71% 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 0.2062 0.2461 0.2044 0.2221 0.2150 0.3053 0.3029 -6.20%
  YoY % -16.21% 20.40% -7.97% 3.30% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.48% 73.32% 70.98% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.5800 0.3400 0.2900 0.2900 0.3500 0.5500 0.9900 -
P/RPS 1.23 0.37 0.42 0.31 0.71 1.09 1.35 -1.54%
  YoY % 232.43% -11.90% 35.48% -56.34% -34.86% -19.26% -
  Horiz. % 91.11% 27.41% 31.11% 22.96% 52.59% 80.74% 100.00%
P/EPS -446.15 7.11 -11.89 16.57 17.16 -41.67 247.50 -
  YoY % -6,374.96% 159.80% -171.76% -3.44% 141.18% -116.84% -
  Horiz. % -180.26% 2.87% -4.80% 6.69% 6.93% -16.84% 100.00%
EY -0.22 14.06 -8.41 6.03 5.83 -2.40 0.40 -
  YoY % -101.56% 267.18% -239.47% 3.43% 342.92% -700.00% -
  Horiz. % -55.00% 3,515.00% -2,102.50% 1,507.50% 1,457.50% -600.00% 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 0.97 0.49 0.50 0.46 0.58 0.65 1.15 -2.79%
  YoY % 97.96% -2.00% 8.70% -20.69% -10.77% -43.48% -
  Horiz. % 84.35% 42.61% 43.48% 40.00% 50.43% 56.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.4100 0.3250 0.3000 0.4100 0.4400 0.5200 0.9900 -
P/RPS 0.87 0.35 0.44 0.43 0.89 1.03 1.35 -7.05%
  YoY % 148.57% -20.45% 2.33% -51.69% -13.59% -23.70% -
  Horiz. % 64.44% 25.93% 32.59% 31.85% 65.93% 76.30% 100.00%
P/EPS -315.38 6.80 -12.30 23.43 21.57 -39.39 247.50 -
  YoY % -4,737.94% 155.28% -152.50% 8.62% 154.76% -115.92% -
  Horiz. % -127.43% 2.75% -4.97% 9.47% 8.72% -15.92% 100.00%
EY -0.32 14.71 -8.13 4.27 4.64 -2.54 0.40 -
  YoY % -102.18% 280.93% -290.40% -7.97% 282.68% -735.00% -
  Horiz. % -80.00% 3,677.50% -2,032.50% 1,067.50% 1,160.00% -635.00% 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 0.69 0.46 0.52 0.65 0.73 0.61 1.15 -8.15%
  YoY % 50.00% -11.54% -20.00% -10.96% 19.67% -46.96% -
  Horiz. % 60.00% 40.00% 45.22% 56.52% 63.48% 53.04% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers