Highlights

[BINTAI] YoY Quarter Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -120.45%    YoY -     -106.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 136,859 82,235 84,601 41,004 105,276 85,396 39,897 22.80%
  YoY % 66.42% -2.80% 106.32% -61.05% 23.28% 114.04% -
  Horiz. % 343.03% 206.12% 212.05% 102.77% 263.87% 214.04% 100.00%
PBT 4,447 2,093 1,005 743 15,989 -366 -99 -
  YoY % 112.47% 108.26% 35.26% -95.35% 4,468.58% -269.70% -
  Horiz. % -4,491.92% -2,114.14% -1,015.15% -750.51% -16,150.50% 369.70% 100.00%
Tax 2,391 -229 -1,972 -576 -2,287 4 192 52.22%
  YoY % 1,144.10% 88.39% -242.36% 74.81% -57,275.00% -97.92% -
  Horiz. % 1,245.31% -119.27% -1,027.08% -300.00% -1,191.15% 2.08% 100.00%
NP 6,838 1,864 -967 167 13,702 -362 93 104.61%
  YoY % 266.85% 292.76% -679.04% -98.78% 3,885.08% -489.25% -
  Horiz. % 7,352.69% 2,004.30% -1,039.78% 179.57% 14,733.33% -389.25% 100.00%
NP to SH 6,087 1,037 -2,171 -702 10,100 -1,158 -837 -
  YoY % 486.98% 147.77% -209.26% -106.95% 972.19% -38.35% -
  Horiz. % -727.24% -123.89% 259.38% 83.87% -1,206.69% 138.35% 100.00%
Tax Rate -53.77 % 10.94 % 196.22 % 77.52 % 14.30 % - % - % -
  YoY % -591.50% -94.42% 153.12% 442.10% 0.00% 0.00% -
  Horiz. % -376.01% 76.50% 1,372.17% 542.10% 100.00% - -
Total Cost 130,021 80,371 85,568 40,837 91,574 85,758 39,804 21.80%
  YoY % 61.78% -6.07% 109.54% -55.41% 6.78% 115.45% -
  Horiz. % 326.65% 201.92% 214.97% 102.60% 230.06% 215.45% 100.00%
Net Worth 55,058 59,983 60,135 74,269 70,322 61,963 64,066 -2.49%
  YoY % -8.21% -0.25% -19.03% 5.61% 13.49% -3.28% -
  Horiz. % 85.94% 93.63% 93.86% 115.93% 109.77% 96.72% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,058 59,983 60,135 74,269 70,322 61,963 64,066 -2.49%
  YoY % -8.21% -0.25% -19.03% 5.61% 13.49% -3.28% -
  Horiz. % 85.94% 93.63% 93.86% 115.93% 109.77% 96.72% 100.00%
NOSH 101,959 101,666 101,924 101,739 101,917 101,578 103,333 -0.22%
  YoY % 0.29% -0.25% 0.18% -0.17% 0.33% -1.70% -
  Horiz. % 98.67% 98.39% 98.64% 98.46% 98.63% 98.30% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.00 % 2.27 % -1.14 % 0.41 % 13.02 % -0.42 % 0.23 % 67.02%
  YoY % 120.26% 299.12% -378.05% -96.85% 3,200.00% -282.61% -
  Horiz. % 2,173.91% 986.96% -495.65% 178.26% 5,660.87% -182.61% 100.00%
ROE 11.06 % 1.73 % -3.61 % -0.95 % 14.36 % -1.87 % -1.31 % -
  YoY % 539.31% 147.92% -280.00% -106.62% 867.91% -42.75% -
  Horiz. % -844.27% -132.06% 275.57% 72.52% -1,096.18% 142.75% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 134.23 80.89 83.00 40.30 103.30 84.07 38.61 23.07%
  YoY % 65.94% -2.54% 105.96% -60.99% 22.87% 117.74% -
  Horiz. % 347.66% 209.51% 214.97% 104.38% 267.55% 217.74% 100.00%
EPS 5.97 1.02 -2.13 -0.69 9.91 -1.14 -0.81 -
  YoY % 485.29% 147.89% -208.70% -106.96% 969.30% -40.74% -
  Horiz. % -737.04% -125.93% 262.96% 85.19% -1,223.46% 140.74% 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 0.5400 0.5900 0.5900 0.7300 0.6900 0.6100 0.6200 -2.28%
  YoY % -8.47% 0.00% -19.18% 5.80% 13.11% -1.61% -
  Horiz. % 87.10% 95.16% 95.16% 117.74% 111.29% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 43.00 25.84 26.58 12.88 33.08 26.83 12.53 22.80%
  YoY % 66.41% -2.78% 106.37% -61.06% 23.29% 114.13% -
  Horiz. % 343.18% 206.23% 212.13% 102.79% 264.01% 214.13% 100.00%
EPS 1.91 0.33 -0.68 -0.22 3.17 -0.36 -0.26 -
  YoY % 478.79% 148.53% -209.09% -106.94% 980.56% -38.46% -
  Horiz. % -734.62% -126.92% 261.54% 84.62% -1,219.23% 138.46% 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 0.1730 0.1885 0.1889 0.2333 0.2209 0.1947 0.2013 -2.49%
  YoY % -8.22% -0.21% -19.03% 5.61% 13.46% -3.28% -
  Horiz. % 85.94% 93.64% 93.84% 115.90% 109.74% 96.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2700 0.3050 0.3100 0.3600 0.3100 0.3500 0.1100 -
P/RPS 0.20 0.38 0.37 0.89 0.30 0.42 0.28 -5.45%
  YoY % -47.37% 2.70% -58.43% 196.67% -28.57% 50.00% -
  Horiz. % 71.43% 135.71% 132.14% 317.86% 107.14% 150.00% 100.00%
P/EPS 4.52 29.90 -14.55 -52.17 3.13 -30.70 -13.58 -
  YoY % -84.88% 305.50% 72.11% -1,766.77% 110.20% -126.07% -
  Horiz. % -33.28% -220.18% 107.14% 384.17% -23.05% 226.07% 100.00%
EY 22.11 3.34 -6.87 -1.92 31.97 -3.26 -7.36 -
  YoY % 561.98% 148.62% -257.81% -106.01% 1,080.67% 55.71% -
  Horiz. % -300.41% -45.38% 93.34% 26.09% -434.38% 44.29% 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 0.50 0.52 0.53 0.49 0.45 0.57 0.18 18.55%
  YoY % -3.85% -1.89% 8.16% 8.89% -21.05% 216.67% -
  Horiz. % 277.78% 288.89% 294.44% 272.22% 250.00% 316.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 -
Price 0.2900 0.3450 0.3200 0.3600 0.3100 0.4700 0.2900 -
P/RPS 0.22 0.43 0.39 0.89 0.30 0.56 0.75 -18.48%
  YoY % -48.84% 10.26% -56.18% 196.67% -46.43% -25.33% -
  Horiz. % 29.33% 57.33% 52.00% 118.67% 40.00% 74.67% 100.00%
P/EPS 4.86 33.82 -15.02 -52.17 3.13 -41.23 -35.80 -
  YoY % -85.63% 325.17% 71.21% -1,766.77% 107.59% -15.17% -
  Horiz. % -13.58% -94.47% 41.96% 145.73% -8.74% 115.17% 100.00%
EY 20.59 2.96 -6.66 -1.92 31.97 -2.43 -2.79 -
  YoY % 595.61% 144.44% -246.88% -106.01% 1,415.64% 12.90% -
  Horiz. % -737.99% -106.09% 238.71% 68.82% -1,145.88% 87.10% 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 0.58 0.54 0.49 0.45 0.77 0.47 2.34%
  YoY % -6.90% 7.41% 10.20% 8.89% -41.56% 63.83% -
  Horiz. % 114.89% 123.40% 114.89% 104.26% 95.74% 163.83% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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