Highlights

[BINTAI] YoY Quarter Result on 2009-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     9.88%    YoY -     -38.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 84,601 41,004 105,276 85,396 39,897 7,755 27,181 20.81%
  YoY % 106.32% -61.05% 23.28% 114.04% 414.47% -71.47% -
  Horiz. % 311.25% 150.86% 387.31% 314.18% 146.78% 28.53% 100.00%
PBT 1,005 743 15,989 -366 -99 -7,744 1,745 -8.78%
  YoY % 35.26% -95.35% 4,468.58% -269.70% 98.72% -543.78% -
  Horiz. % 57.59% 42.58% 916.28% -20.97% -5.67% -443.78% 100.00%
Tax -1,972 -576 -2,287 4 192 -46 -1,508 4.57%
  YoY % -242.36% 74.81% -57,275.00% -97.92% 517.39% 96.95% -
  Horiz. % 130.77% 38.20% 151.66% -0.27% -12.73% 3.05% 100.00%
NP -967 167 13,702 -362 93 -7,790 237 -
  YoY % -679.04% -98.78% 3,885.08% -489.25% 101.19% -3,386.92% -
  Horiz. % -408.02% 70.46% 5,781.43% -152.74% 39.24% -3,286.92% 100.00%
NP to SH -2,171 -702 10,100 -1,158 -837 -7,596 237 -
  YoY % -209.26% -106.95% 972.19% -38.35% 88.98% -3,305.06% -
  Horiz. % -916.03% -296.20% 4,261.60% -488.61% -353.16% -3,205.06% 100.00%
Tax Rate 196.22 % 77.52 % 14.30 % - % - % - % 86.42 % 14.63%
  YoY % 153.12% 442.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.05% 89.70% 16.55% 0.00% 0.00% 0.00% 100.00%
Total Cost 85,568 40,837 91,574 85,758 39,804 15,545 26,944 21.22%
  YoY % 109.54% -55.41% 6.78% 115.45% 156.06% -42.31% -
  Horiz. % 317.58% 151.56% 339.87% 318.28% 147.73% 57.69% 100.00%
Net Worth 60,135 74,269 70,322 61,963 64,066 75,856 89,647 -6.43%
  YoY % -19.03% 5.61% 13.49% -3.28% -15.54% -15.38% -
  Horiz. % 67.08% 82.85% 78.44% 69.12% 71.46% 84.62% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,135 74,269 70,322 61,963 64,066 75,856 89,647 -6.43%
  YoY % -19.03% 5.61% 13.49% -3.28% -15.54% -15.38% -
  Horiz. % 67.08% 82.85% 78.44% 69.12% 71.46% 84.62% 100.00%
NOSH 101,924 101,739 101,917 101,578 103,333 103,912 103,043 -0.18%
  YoY % 0.18% -0.17% 0.33% -1.70% -0.56% 0.84% -
  Horiz. % 98.91% 98.73% 98.91% 98.58% 100.28% 100.84% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.14 % 0.41 % 13.02 % -0.42 % 0.23 % -100.45 % 0.87 % -
  YoY % -378.05% -96.85% 3,200.00% -282.61% 100.23% -11,645.98% -
  Horiz. % -131.03% 47.13% 1,496.55% -48.28% 26.44% -11,545.98% 100.00%
ROE -3.61 % -0.95 % 14.36 % -1.87 % -1.31 % -10.01 % 0.26 % -
  YoY % -280.00% -106.62% 867.91% -42.75% 86.91% -3,950.00% -
  Horiz. % -1,388.46% -365.38% 5,523.08% -719.23% -503.85% -3,850.00% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.00 40.30 103.30 84.07 38.61 7.46 26.38 21.03%
  YoY % 105.96% -60.99% 22.87% 117.74% 417.56% -71.72% -
  Horiz. % 314.63% 152.77% 391.58% 318.69% 146.36% 28.28% 100.00%
EPS -2.13 -0.69 9.91 -1.14 -0.81 -7.31 0.23 -
  YoY % -208.70% -106.96% 969.30% -40.74% 88.92% -3,278.26% -
  Horiz. % -926.09% -300.00% 4,308.70% -495.65% -352.17% -3,178.26% 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 0.5900 0.7300 0.6900 0.6100 0.6200 0.7300 0.8700 -6.26%
  YoY % -19.18% 5.80% 13.11% -1.61% -15.07% -16.09% -
  Horiz. % 67.82% 83.91% 79.31% 70.11% 71.26% 83.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.21 14.16 36.35 29.49 13.78 2.68 9.39 20.80%
  YoY % 106.29% -61.05% 23.26% 114.01% 414.18% -71.46% -
  Horiz. % 311.08% 150.80% 387.11% 314.06% 146.75% 28.54% 100.00%
EPS -0.75 -0.24 3.49 -0.40 -0.29 -2.62 0.08 -
  YoY % -212.50% -106.88% 972.50% -37.93% 88.93% -3,375.00% -
  Horiz. % -937.50% -300.00% 4,362.50% -500.00% -362.50% -3,275.00% 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 0.2077 0.2565 0.2428 0.2140 0.2212 0.2619 0.3096 -6.43%
  YoY % -19.03% 5.64% 13.46% -3.25% -15.54% -15.41% -
  Horiz. % 67.09% 82.85% 78.42% 69.12% 71.45% 84.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.3600 0.3100 0.3500 0.1100 0.5000 0.9600 -
P/RPS 0.37 0.89 0.30 0.42 0.28 6.70 3.64 -31.66%
  YoY % -58.43% 196.67% -28.57% 50.00% -95.82% 84.07% -
  Horiz. % 10.16% 24.45% 8.24% 11.54% 7.69% 184.07% 100.00%
P/EPS -14.55 -52.17 3.13 -30.70 -13.58 -6.84 417.39 -
  YoY % 72.11% -1,766.77% 110.20% -126.07% -98.54% -101.64% -
  Horiz. % -3.49% -12.50% 0.75% -7.36% -3.25% -1.64% 100.00%
EY -6.87 -1.92 31.97 -3.26 -7.36 -14.62 0.24 -
  YoY % -257.81% -106.01% 1,080.67% 55.71% 49.66% -6,191.67% -
  Horiz. % -2,862.50% -800.00% 13,320.83% -1,358.33% -3,066.67% -6,091.67% 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 0.53 0.49 0.45 0.57 0.18 0.68 1.10 -11.45%
  YoY % 8.16% 8.89% -21.05% 216.67% -73.53% -38.18% -
  Horiz. % 48.18% 44.55% 40.91% 51.82% 16.36% 61.82% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.3200 0.3600 0.3100 0.4700 0.2900 0.4700 0.7500 -
P/RPS 0.39 0.89 0.30 0.56 0.75 6.30 2.84 -28.15%
  YoY % -56.18% 196.67% -46.43% -25.33% -88.10% 121.83% -
  Horiz. % 13.73% 31.34% 10.56% 19.72% 26.41% 221.83% 100.00%
P/EPS -15.02 -52.17 3.13 -41.23 -35.80 -6.43 326.09 -
  YoY % 71.21% -1,766.77% 107.59% -15.17% -456.77% -101.97% -
  Horiz. % -4.61% -16.00% 0.96% -12.64% -10.98% -1.97% 100.00%
EY -6.66 -1.92 31.97 -2.43 -2.79 -15.55 0.31 -
  YoY % -246.88% -106.01% 1,415.64% 12.90% 82.06% -5,116.13% -
  Horiz. % -2,148.39% -619.35% 10,312.90% -783.87% -900.00% -5,016.13% 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 0.49 0.45 0.77 0.47 0.64 0.86 -7.46%
  YoY % 10.20% 8.89% -41.56% 63.83% -26.56% -25.58% -
  Horiz. % 62.79% 56.98% 52.33% 89.53% 54.65% 74.42% 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.
 


 

146  143  423  1584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.5250.00 
 TRIVE 0.015+0.005 
 SAPNRG 0.295-0.005 
 NETX 0.020.00 
 VELESTO 0.395+0.015 
 MLAB 0.0650.00 
 HSI-H8F 0.37-0.05 
 PA 0.07+0.01 
 PUC 0.0550.00 
 HSI-C7K 0.345+0.03 
Partners & Brokers