Highlights

[BINTAI] YoY Quarter Result on 2009-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     108.24%    YoY -     100.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 175,189 117,114 89,551 56,527 46,465 73,898 103,197 9.21%
  YoY % 49.59% 30.78% 58.42% 21.66% -37.12% -28.39% -
  Horiz. % 169.76% 113.49% 86.78% 54.78% 45.03% 71.61% 100.00%
PBT -7,671 6,547 5,233 1,048 -16,509 1,392 3,062 -
  YoY % -217.17% 25.11% 399.33% 106.35% -1,285.99% -54.54% -
  Horiz. % -250.52% 213.81% 170.90% 34.23% -539.16% 45.46% 100.00%
Tax -3,238 -2,718 -2,485 -377 -302 -1,975 516 -
  YoY % -19.13% -9.38% -559.15% -24.83% 84.71% -482.75% -
  Horiz. % -627.52% -526.74% -481.59% -73.06% -58.53% -382.75% 100.00%
NP -10,909 3,829 2,748 671 -16,811 -583 3,578 -
  YoY % -384.90% 39.34% 309.54% 103.99% -2,783.53% -116.29% -
  Horiz. % -304.89% 107.02% 76.80% 18.75% -469.84% -16.29% 100.00%
NP to SH -17,084 -23 1,019 69 -16,363 -535 2,848 -
  YoY % -74,178.26% -102.26% 1,376.81% 100.42% -2,958.50% -118.79% -
  Horiz. % -599.86% -0.81% 35.78% 2.42% -574.54% -18.79% 100.00%
Tax Rate - % 41.52 % 47.49 % 35.97 % - % 141.88 % -16.85 % -
  YoY % 0.00% -12.57% 32.03% 0.00% 0.00% 942.02% -
  Horiz. % 0.00% -246.41% -281.84% -213.47% 0.00% -842.02% 100.00%
Total Cost 186,098 113,285 86,803 55,856 63,276 74,481 99,619 10.97%
  YoY % 64.27% 30.51% 55.40% -11.73% -15.04% -25.23% -
  Horiz. % 186.81% 113.72% 87.13% 56.07% 63.52% 74.77% 100.00%
Net Worth 61,147 73,599 12,164 63,550 62,326 91,264 87,842 -5.85%
  YoY % -16.92% 505.05% -80.86% 1.96% -31.71% 3.90% -
  Horiz. % 69.61% 83.79% 13.85% 72.35% 70.95% 103.90% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 61,147 73,599 12,164 63,550 62,326 91,264 87,842 -5.85%
  YoY % -16.92% 505.05% -80.86% 1.96% -31.71% 3.90% -
  Horiz. % 69.61% 83.79% 13.85% 72.35% 70.95% 103.90% 100.00%
NOSH 101,912 115,000 19,941 102,500 103,876 104,901 102,142 -0.04%
  YoY % -11.38% 476.69% -80.55% -1.33% -0.98% 2.70% -
  Horiz. % 99.77% 112.59% 19.52% 100.35% 101.70% 102.70% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -6.23 % 3.27 % 3.07 % 1.19 % -36.18 % -0.79 % 3.47 % -
  YoY % -290.52% 6.51% 157.98% 103.29% -4,479.75% -122.77% -
  Horiz. % -179.54% 94.24% 88.47% 34.29% -1,042.65% -22.77% 100.00%
ROE -27.94 % -0.03 % 8.38 % 0.11 % -26.25 % -0.59 % 3.24 % -
  YoY % -93,033.34% -100.36% 7,518.18% 100.42% -4,349.15% -118.21% -
  Horiz. % -862.35% -0.93% 258.64% 3.40% -810.19% -18.21% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 171.90 101.84 449.07 55.15 44.73 70.44 101.03 9.25%
  YoY % 68.79% -77.32% 714.27% 23.30% -36.50% -30.28% -
  Horiz. % 170.15% 100.80% 444.49% 54.59% 44.27% 69.72% 100.00%
EPS -16.77 -0.02 5.11 0.16 -16.31 -0.51 2.74 -
  YoY % -83,750.00% -100.39% 3,093.75% 100.98% -3,098.04% -118.61% -
  Horiz. % -612.04% -0.73% 186.50% 5.84% -595.26% -18.61% 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 0.6000 0.6400 0.6100 0.6200 0.6000 0.8700 0.8600 -5.82%
  YoY % -6.25% 4.92% -1.61% 3.33% -31.03% 1.16% -
  Horiz. % 69.77% 74.42% 70.93% 72.09% 69.77% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 350,091
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 50.04 33.45 25.58 16.15 13.27 21.11 29.48 9.21%
  YoY % 49.60% 30.77% 58.39% 21.70% -37.14% -28.39% -
  Horiz. % 169.74% 113.47% 86.77% 54.78% 45.01% 71.61% 100.00%
EPS -4.88 -0.01 0.29 0.02 -4.67 -0.15 0.81 -
  YoY % -48,700.00% -103.45% 1,350.00% 100.43% -3,013.33% -118.52% -
  Horiz. % -602.47% -1.23% 35.80% 2.47% -576.54% -18.52% 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 0.1747 0.2102 0.0347 0.1815 0.1780 0.2607 0.2509 -5.85%
  YoY % -16.89% 505.76% -80.88% 1.97% -31.72% 3.91% -
  Horiz. % 69.63% 83.78% 13.83% 72.34% 70.94% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3700 0.3400 0.3900 0.1800 0.5000 0.6000 1.0000 -
P/RPS 0.22 0.33 0.09 0.33 1.12 0.85 0.99 -22.16%
  YoY % -33.33% 266.67% -72.73% -70.54% 31.76% -14.14% -
  Horiz. % 22.22% 33.33% 9.09% 33.33% 113.13% 85.86% 100.00%
P/EPS -2.21 -1,700.00 7.63 267.39 -3.17 -117.65 35.86 -
  YoY % 99.87% -22,380.47% -97.15% 8,535.02% 97.31% -428.08% -
  Horiz. % -6.16% -4,740.66% 21.28% 745.65% -8.84% -328.08% 100.00%
EY -45.31 -0.06 13.10 0.37 -31.50 -0.85 2.79 -
  YoY % -75,416.67% -100.46% 3,440.54% 101.17% -3,605.88% -130.47% -
  Horiz. % -1,624.01% -2.15% 469.53% 13.26% -1,129.03% -30.47% 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 0.62 0.53 0.64 0.29 0.83 0.69 1.16 -9.91%
  YoY % 16.98% -17.19% 120.69% -65.06% 20.29% -40.52% -
  Horiz. % 53.45% 45.69% 55.17% 25.00% 71.55% 59.48% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 29/05/06 -
Price 0.3400 0.3800 0.3500 0.2700 0.4400 0.4600 1.0000 -
P/RPS 0.20 0.37 0.08 0.49 0.98 0.65 0.99 -23.38%
  YoY % -45.95% 362.50% -83.67% -50.00% 50.77% -34.34% -
  Horiz. % 20.20% 37.37% 8.08% 49.49% 98.99% 65.66% 100.00%
P/EPS -2.03 -1,900.00 6.85 401.09 -2.79 -90.20 35.86 -
  YoY % 99.89% -27,837.22% -98.29% 14,475.99% 96.91% -351.53% -
  Horiz. % -5.66% -5,298.38% 19.10% 1,118.49% -7.78% -251.53% 100.00%
EY -49.30 -0.05 14.60 0.25 -35.80 -1.11 2.79 -
  YoY % -98,500.00% -100.34% 5,740.00% 100.70% -3,125.23% -139.78% -
  Horiz. % -1,767.03% -1.79% 523.30% 8.96% -1,283.15% -39.78% 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 0.57 0.59 0.57 0.44 0.73 0.53 1.16 -11.16%
  YoY % -3.39% 3.51% 29.55% -39.73% 37.74% -54.31% -
  Horiz. % 49.14% 50.86% 49.14% 37.93% 62.93% 45.69% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS