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 - 350,091
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.49 24.17 11.71 30.07 24.39 11.40 2.22 48.12%
  YoY % -2.81% 106.40% -61.06% 23.29% 113.95% 413.51% -
  Horiz. % 1,058.11% 1,088.74% 527.48% 1,354.50% 1,098.65% 513.51% 100.00%
EPS 0.30 -0.62 -0.20 2.88 -0.33 -0.24 -2.17 -
  YoY % 148.39% -210.00% -106.94% 972.73% -37.50% 88.94% -
  Horiz. % -13.82% 28.57% 9.22% -132.72% 15.21% 11.06% 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 0.1713 0.1718 0.2121 0.2009 0.1770 0.1830 0.2167 -3.84%
  YoY % -0.29% -19.00% 5.57% 13.50% -3.28% -15.55% -
  Horiz. % 79.05% 79.28% 97.88% 92.71% 81.68% 84.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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