Highlights

[BINTAI] YoY Quarter Result on 2010-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     418.21%    YoY -     972.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 82,235 84,601 41,004 105,276 85,396 39,897 7,755 48.17%
  YoY % -2.80% 106.32% -61.05% 23.28% 114.04% 414.47% -
  Horiz. % 1,060.41% 1,090.92% 528.74% 1,357.52% 1,101.17% 514.47% 100.00%
PBT 2,093 1,005 743 15,989 -366 -99 -7,744 -
  YoY % 108.26% 35.26% -95.35% 4,468.58% -269.70% 98.72% -
  Horiz. % -27.03% -12.98% -9.59% -206.47% 4.73% 1.28% 100.00%
Tax -229 -1,972 -576 -2,287 4 192 -46 30.64%
  YoY % 88.39% -242.36% 74.81% -57,275.00% -97.92% 517.39% -
  Horiz. % 497.83% 4,286.96% 1,252.17% 4,971.74% -8.70% -417.39% 100.00%
NP 1,864 -967 167 13,702 -362 93 -7,790 -
  YoY % 292.76% -679.04% -98.78% 3,885.08% -489.25% 101.19% -
  Horiz. % -23.93% 12.41% -2.14% -175.89% 4.65% -1.19% 100.00%
NP to SH 1,037 -2,171 -702 10,100 -1,158 -837 -7,596 -
  YoY % 147.77% -209.26% -106.95% 972.19% -38.35% 88.98% -
  Horiz. % -13.65% 28.58% 9.24% -132.96% 15.24% 11.02% 100.00%
Tax Rate 10.94 % 196.22 % 77.52 % 14.30 % - % - % - % -
  YoY % -94.42% 153.12% 442.10% 0.00% 0.00% 0.00% -
  Horiz. % 76.50% 1,372.17% 542.10% 100.00% - - -
Total Cost 80,371 85,568 40,837 91,574 85,758 39,804 15,545 31.46%
  YoY % -6.07% 109.54% -55.41% 6.78% 115.45% 156.06% -
  Horiz. % 517.02% 550.45% 262.70% 589.09% 551.68% 256.06% 100.00%
Net Worth 59,983 60,135 74,269 70,322 61,963 64,066 75,856 -3.83%
  YoY % -0.25% -19.03% 5.61% 13.49% -3.28% -15.54% -
  Horiz. % 79.08% 79.28% 97.91% 92.71% 81.69% 84.46% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 59,983 60,135 74,269 70,322 61,963 64,066 75,856 -3.83%
  YoY % -0.25% -19.03% 5.61% 13.49% -3.28% -15.54% -
  Horiz. % 79.08% 79.28% 97.91% 92.71% 81.69% 84.46% 100.00%
NOSH 101,666 101,924 101,739 101,917 101,578 103,333 103,912 -0.36%
  YoY % -0.25% 0.18% -0.17% 0.33% -1.70% -0.56% -
  Horiz. % 97.84% 98.09% 97.91% 98.08% 97.75% 99.44% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.27 % -1.14 % 0.41 % 13.02 % -0.42 % 0.23 % -100.45 % -
  YoY % 299.12% -378.05% -96.85% 3,200.00% -282.61% 100.23% -
  Horiz. % -2.26% 1.13% -0.41% -12.96% 0.42% -0.23% 100.00%
ROE 1.73 % -3.61 % -0.95 % 14.36 % -1.87 % -1.31 % -10.01 % -
  YoY % 147.92% -280.00% -106.62% 867.91% -42.75% 86.91% -
  Horiz. % -17.28% 36.06% 9.49% -143.46% 18.68% 13.09% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 80.89 83.00 40.30 103.30 84.07 38.61 7.46 48.72%
  YoY % -2.54% 105.96% -60.99% 22.87% 117.74% 417.56% -
  Horiz. % 1,084.32% 1,112.60% 540.21% 1,384.72% 1,126.94% 517.56% 100.00%
EPS 1.02 -2.13 -0.69 9.91 -1.14 -0.81 -7.31 -
  YoY % 147.89% -208.70% -106.96% 969.30% -40.74% 88.92% -
  Horiz. % -13.95% 29.14% 9.44% -135.57% 15.60% 11.08% 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 0.5900 0.7300 0.6900 0.6100 0.6200 0.7300 -3.48%
  YoY % 0.00% -19.18% 5.80% 13.11% -1.61% -15.07% -
  Horiz. % 80.82% 80.82% 100.00% 94.52% 83.56% 84.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.40 29.21 14.16 36.35 29.49 13.78 2.68 48.15%
  YoY % -2.77% 106.29% -61.05% 23.26% 114.01% 414.18% -
  Horiz. % 1,059.70% 1,089.93% 528.36% 1,356.34% 1,100.37% 514.18% 100.00%
EPS 0.36 -0.75 -0.24 3.49 -0.40 -0.29 -2.62 -
  YoY % 148.00% -212.50% -106.88% 972.50% -37.93% 88.93% -
  Horiz. % -13.74% 28.63% 9.16% -133.21% 15.27% 11.07% 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 0.2071 0.2077 0.2565 0.2428 0.2140 0.2212 0.2619 -3.83%
  YoY % -0.29% -19.03% 5.64% 13.46% -3.25% -15.54% -
  Horiz. % 79.08% 79.31% 97.94% 92.71% 81.71% 84.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3050 0.3100 0.3600 0.3100 0.3500 0.1100 0.5000 -
P/RPS 0.38 0.37 0.89 0.30 0.42 0.28 6.70 -37.99%
  YoY % 2.70% -58.43% 196.67% -28.57% 50.00% -95.82% -
  Horiz. % 5.67% 5.52% 13.28% 4.48% 6.27% 4.18% 100.00%
P/EPS 29.90 -14.55 -52.17 3.13 -30.70 -13.58 -6.84 -
  YoY % 305.50% 72.11% -1,766.77% 110.20% -126.07% -98.54% -
  Horiz. % -437.13% 212.72% 762.72% -45.76% 448.83% 198.54% 100.00%
EY 3.34 -6.87 -1.92 31.97 -3.26 -7.36 -14.62 -
  YoY % 148.62% -257.81% -106.01% 1,080.67% 55.71% 49.66% -
  Horiz. % -22.85% 46.99% 13.13% -218.67% 22.30% 50.34% 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 0.53 0.49 0.45 0.57 0.18 0.68 -4.37%
  YoY % -1.89% 8.16% 8.89% -21.05% 216.67% -73.53% -
  Horiz. % 76.47% 77.94% 72.06% 66.18% 83.82% 26.47% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.3450 0.3200 0.3600 0.3100 0.4700 0.2900 0.4700 -
P/RPS 0.43 0.39 0.89 0.30 0.56 0.75 6.30 -36.05%
  YoY % 10.26% -56.18% 196.67% -46.43% -25.33% -88.10% -
  Horiz. % 6.83% 6.19% 14.13% 4.76% 8.89% 11.90% 100.00%
P/EPS 33.82 -15.02 -52.17 3.13 -41.23 -35.80 -6.43 -
  YoY % 325.17% 71.21% -1,766.77% 107.59% -15.17% -456.77% -
  Horiz. % -525.97% 233.59% 811.35% -48.68% 641.21% 556.77% 100.00%
EY 2.96 -6.66 -1.92 31.97 -2.43 -2.79 -15.55 -
  YoY % 144.44% -246.88% -106.01% 1,415.64% 12.90% 82.06% -
  Horiz. % -19.04% 42.83% 12.35% -205.59% 15.63% 17.94% 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 0.58 0.54 0.49 0.45 0.77 0.47 0.64 -1.63%
  YoY % 7.41% 10.20% 8.89% -41.56% 63.83% -26.56% -
  Horiz. % 90.62% 84.38% 76.56% 70.31% 120.31% 73.44% 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