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 - 289,591
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 47.26 28.40 29.21 14.16 36.35 29.49 13.78 22.79%
  YoY % 66.41% -2.77% 106.29% -61.05% 23.26% 114.01% -
  Horiz. % 342.96% 206.10% 211.97% 102.76% 263.79% 214.01% 100.00%
EPS 2.10 0.36 -0.75 -0.24 3.49 -0.40 -0.29 -
  YoY % 483.33% 148.00% -212.50% -106.88% 972.50% -37.93% -
  Horiz. % -724.14% -124.14% 258.62% 82.76% -1,203.45% 137.93% 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 0.1901 0.2071 0.2077 0.2565 0.2428 0.2140 0.2212 -2.49%
  YoY % -8.21% -0.29% -19.03% 5.64% 13.46% -3.25% -
  Horiz. % 85.94% 93.63% 93.90% 115.96% 109.76% 96.75% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers