Highlights

[BINTAI] YoY Quarter Result on 2009-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -171.91%    YoY -     -146.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,024 57,243 91,682 104,953 39,549 43,340 88,961 -3.91%
  YoY % 22.33% -37.56% -12.64% 165.37% -8.75% -51.28% -
  Horiz. % 78.71% 64.35% 103.06% 117.98% 44.46% 48.72% 100.00%
PBT 1,252 6,138 1,911 172 2,478 -4,733 1,058 2.84%
  YoY % -79.60% 221.19% 1,011.05% -93.06% 152.36% -547.35% -
  Horiz. % 118.34% 580.15% 180.62% 16.26% 234.22% -447.35% 100.00%
Tax -446 -1,005 -11 4 102 -99 -679 -6.76%
  YoY % 55.62% -9,036.36% -375.00% -96.08% 203.03% 85.42% -
  Horiz. % 65.68% 148.01% 1.62% -0.59% -15.02% 14.58% 100.00%
NP 806 5,133 1,900 176 2,580 -4,832 379 13.39%
  YoY % -84.30% 170.16% 979.55% -93.18% 153.39% -1,374.93% -
  Horiz. % 212.66% 1,354.35% 501.32% 46.44% 680.74% -1,274.93% 100.00%
NP to SH 197 3,433 1,949 -1,285 2,754 -4,660 379 -10.32%
  YoY % -94.26% 76.14% 251.67% -146.66% 159.10% -1,329.55% -
  Horiz. % 51.98% 905.80% 514.25% -339.05% 726.65% -1,229.55% 100.00%
Tax Rate 35.62 % 16.37 % 0.58 % -2.33 % -4.12 % - % 64.18 % -9.34%
  YoY % 117.59% 2,722.41% 124.89% 43.45% 0.00% 0.00% -
  Horiz. % 55.50% 25.51% 0.90% -3.63% -6.42% 0.00% 100.00%
Total Cost 69,218 52,110 89,782 104,777 36,969 48,172 88,582 -4.02%
  YoY % 32.83% -41.96% -14.31% 183.42% -23.26% -45.62% -
  Horiz. % 78.14% 58.83% 101.35% 118.28% 41.73% 54.38% 100.00%
Net Worth 64,284 75,383 61,225 63,230 64,433 83,028 89,116 -5.29%
  YoY % -14.72% 23.12% -3.17% -1.87% -22.40% -6.83% -
  Horiz. % 72.14% 84.59% 68.70% 70.95% 72.30% 93.17% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 64,284 75,383 61,225 63,230 64,433 83,028 89,116 -5.29%
  YoY % -14.72% 23.12% -3.17% -1.87% -22.40% -6.83% -
  Horiz. % 72.14% 84.59% 68.70% 70.95% 72.30% 93.17% 100.00%
NOSH 103,684 101,869 102,041 101,984 103,924 103,786 102,432 0.20%
  YoY % 1.78% -0.17% 0.06% -1.87% 0.13% 1.32% -
  Horiz. % 101.22% 99.45% 99.62% 99.56% 101.46% 101.32% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.15 % 8.97 % 2.07 % 0.17 % 6.52 % -11.15 % 0.43 % 17.80%
  YoY % -87.18% 333.33% 1,117.65% -97.39% 158.48% -2,693.02% -
  Horiz. % 267.44% 2,086.05% 481.40% 39.53% 1,516.28% -2,593.02% 100.00%
ROE 0.31 % 4.55 % 3.18 % -2.03 % 4.27 % -5.61 % 0.43 % -5.30%
  YoY % -93.19% 43.08% 256.65% -147.54% 176.11% -1,404.65% -
  Horiz. % 72.09% 1,058.14% 739.53% -472.09% 993.02% -1,304.65% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.54 56.19 89.85 102.91 38.06 41.76 86.85 -4.10%
  YoY % 20.20% -37.46% -12.69% 170.39% -8.86% -51.92% -
  Horiz. % 77.77% 64.70% 103.45% 118.49% 43.82% 48.08% 100.00%
EPS 0.19 3.37 1.91 -1.26 2.65 -4.49 0.37 -10.50%
  YoY % -94.36% 76.44% 251.59% -147.55% 159.02% -1,313.51% -
  Horiz. % 51.35% 910.81% 516.22% -340.54% 716.22% -1,213.51% 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 0.6200 0.7400 0.6000 0.6200 0.6200 0.8000 0.8700 -5.48%
  YoY % -16.22% 23.33% -3.23% 0.00% -22.50% -8.05% -
  Horiz. % 71.26% 85.06% 68.97% 71.26% 71.26% 91.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.18 19.77 31.66 36.24 13.66 14.97 30.72 -3.91%
  YoY % 22.31% -37.56% -12.64% 165.30% -8.75% -51.27% -
  Horiz. % 78.71% 64.36% 103.06% 117.97% 44.47% 48.73% 100.00%
EPS 0.07 1.19 0.67 -0.44 0.95 -1.61 0.13 -9.79%
  YoY % -94.12% 77.61% 252.27% -146.32% 159.01% -1,338.46% -
  Horiz. % 53.85% 915.38% 515.38% -338.46% 730.77% -1,238.46% 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 0.2220 0.2603 0.2114 0.2183 0.2225 0.2867 0.3077 -5.29%
  YoY % -14.71% 23.13% -3.16% -1.89% -22.39% -6.82% -
  Horiz. % 72.15% 84.60% 68.70% 70.95% 72.31% 93.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3500 0.2600 0.2900 0.4400 0.4300 0.5100 0.9900 -
P/RPS 0.52 0.46 0.32 0.43 1.13 1.22 1.14 -12.25%
  YoY % 13.04% 43.75% -25.58% -61.95% -7.38% 7.02% -
  Horiz. % 45.61% 40.35% 28.07% 37.72% 99.12% 107.02% 100.00%
P/EPS 184.21 7.72 15.18 -34.92 16.23 -11.36 267.57 -6.03%
  YoY % 2,286.14% -49.14% 143.47% -315.16% 242.87% -104.25% -
  Horiz. % 68.85% 2.89% 5.67% -13.05% 6.07% -4.25% 100.00%
EY 0.54 12.96 6.59 -2.86 6.16 -8.80 0.37 6.50%
  YoY % -95.83% 96.66% 330.42% -146.43% 170.00% -2,478.38% -
  Horiz. % 145.95% 3,502.70% 1,781.08% -772.97% 1,664.86% -2,378.38% 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 0.35 0.48 0.71 0.69 0.64 1.14 -11.16%
  YoY % 60.00% -27.08% -32.39% 2.90% 7.81% -43.86% -
  Horiz. % 49.12% 30.70% 42.11% 62.28% 60.53% 56.14% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 11/11/10 26/11/09 26/11/08 21/11/07 23/11/06 -
Price 0.3200 0.3100 0.3700 0.3900 0.2500 0.5100 0.9700 -
P/RPS 0.47 0.55 0.41 0.38 0.66 1.22 1.12 -13.46%
  YoY % -14.55% 34.15% 7.89% -42.42% -45.90% 8.93% -
  Horiz. % 41.96% 49.11% 36.61% 33.93% 58.93% 108.93% 100.00%
P/EPS 168.42 9.20 19.37 -30.95 9.43 -11.36 262.16 -7.10%
  YoY % 1,730.65% -52.50% 162.58% -428.21% 183.01% -104.33% -
  Horiz. % 64.24% 3.51% 7.39% -11.81% 3.60% -4.33% 100.00%
EY 0.59 10.87 5.16 -3.23 10.60 -8.80 0.38 7.60%
  YoY % -94.57% 110.66% 259.75% -130.47% 220.45% -2,415.79% -
  Horiz. % 155.26% 2,860.53% 1,357.89% -850.00% 2,789.47% -2,315.79% 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 0.52 0.42 0.62 0.63 0.40 0.64 1.11 -11.86%
  YoY % 23.81% -32.26% -1.59% 57.50% -37.50% -42.34% -
  Horiz. % 46.85% 37.84% 55.86% 56.76% 36.04% 57.66% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers