Highlights

[BINTAI] YoY Quarter Result on 2010-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     188.00%    YoY -     1,376.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 149,918 175,189 117,114 89,551 56,527 46,465 73,898 12.50%
  YoY % -14.42% 49.59% 30.78% 58.42% 21.66% -37.12% -
  Horiz. % 202.87% 237.07% 158.48% 121.18% 76.49% 62.88% 100.00%
PBT 4,295 -7,671 6,547 5,233 1,048 -16,509 1,392 20.64%
  YoY % 155.99% -217.17% 25.11% 399.33% 106.35% -1,285.99% -
  Horiz. % 308.55% -551.08% 470.33% 375.93% 75.29% -1,185.99% 100.00%
Tax -1,019 -3,238 -2,718 -2,485 -377 -302 -1,975 -10.43%
  YoY % 68.53% -19.13% -9.38% -559.15% -24.83% 84.71% -
  Horiz. % 51.59% 163.95% 137.62% 125.82% 19.09% 15.29% 100.00%
NP 3,276 -10,909 3,829 2,748 671 -16,811 -583 -
  YoY % 130.03% -384.90% 39.34% 309.54% 103.99% -2,783.53% -
  Horiz. % -561.92% 1,871.18% -656.78% -471.36% -115.09% 2,883.53% 100.00%
NP to SH 1,285 -17,084 -23 1,019 69 -16,363 -535 -
  YoY % 107.52% -74,178.26% -102.26% 1,376.81% 100.42% -2,958.50% -
  Horiz. % -240.19% 3,193.27% 4.30% -190.47% -12.90% 3,058.50% 100.00%
Tax Rate 23.73 % - % 41.52 % 47.49 % 35.97 % - % 141.88 % -25.75%
  YoY % 0.00% 0.00% -12.57% 32.03% 0.00% 0.00% -
  Horiz. % 16.73% 0.00% 29.26% 33.47% 25.35% 0.00% 100.00%
Total Cost 146,642 186,098 113,285 86,803 55,856 63,276 74,481 11.94%
  YoY % -21.20% 64.27% 30.51% 55.40% -11.73% -15.04% -
  Horiz. % 196.89% 249.86% 152.10% 116.54% 74.99% 84.96% 100.00%
Net Worth 62,210 61,147 73,599 12,164 63,550 62,326 91,264 -6.18%
  YoY % 1.74% -16.92% 505.05% -80.86% 1.96% -31.71% -
  Horiz. % 68.16% 67.00% 80.64% 13.33% 69.63% 68.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 62,210 61,147 73,599 12,164 63,550 62,326 91,264 -6.18%
  YoY % 1.74% -16.92% 505.05% -80.86% 1.96% -31.71% -
  Horiz. % 68.16% 67.00% 80.64% 13.33% 69.63% 68.29% 100.00%
NOSH 101,984 101,912 115,000 19,941 102,500 103,876 104,901 -0.47%
  YoY % 0.07% -11.38% 476.69% -80.55% -1.33% -0.98% -
  Horiz. % 97.22% 97.15% 109.63% 19.01% 97.71% 99.02% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.19 % -6.23 % 3.27 % 3.07 % 1.19 % -36.18 % -0.79 % -
  YoY % 135.15% -290.52% 6.51% 157.98% 103.29% -4,479.75% -
  Horiz. % -277.22% 788.61% -413.92% -388.61% -150.63% 4,579.75% 100.00%
ROE 2.07 % -27.94 % -0.03 % 8.38 % 0.11 % -26.25 % -0.59 % -
  YoY % 107.41% -93,033.34% -100.36% 7,518.18% 100.42% -4,349.15% -
  Horiz. % -350.85% 4,735.59% 5.08% -1,420.34% -18.64% 4,449.15% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 147.00 171.90 101.84 449.07 55.15 44.73 70.44 13.03%
  YoY % -14.49% 68.79% -77.32% 714.27% 23.30% -36.50% -
  Horiz. % 208.69% 244.04% 144.58% 637.52% 78.29% 63.50% 100.00%
EPS 1.26 -16.77 -0.02 5.11 0.16 -16.31 -0.51 -
  YoY % 107.51% -83,750.00% -100.39% 3,093.75% 100.98% -3,098.04% -
  Horiz. % -247.06% 3,288.24% 3.92% -1,001.96% -31.37% 3,198.04% 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 0.6100 0.6000 0.6400 0.6100 0.6200 0.6000 0.8700 -5.74%
  YoY % 1.67% -6.25% 4.92% -1.61% 3.33% -31.03% -
  Horiz. % 70.11% 68.97% 73.56% 70.11% 71.26% 68.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.77 60.50 40.44 30.92 19.52 16.05 25.52 12.50%
  YoY % -14.43% 49.60% 30.79% 58.40% 21.62% -37.11% -
  Horiz. % 202.86% 237.07% 158.46% 121.16% 76.49% 62.89% 100.00%
EPS 0.44 -5.90 -0.01 0.35 0.02 -5.65 -0.18 -
  YoY % 107.46% -58,900.00% -102.86% 1,650.00% 100.35% -3,038.89% -
  Horiz. % -244.44% 3,277.78% 5.56% -194.44% -11.11% 3,138.89% 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 0.2148 0.2112 0.2542 0.0420 0.2194 0.2152 0.3151 -6.18%
  YoY % 1.70% -16.92% 505.24% -80.86% 1.95% -31.70% -
  Horiz. % 68.17% 67.03% 80.67% 13.33% 69.63% 68.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2950 0.3700 0.3400 0.3900 0.1800 0.5000 0.6000 -
P/RPS 0.20 0.22 0.33 0.09 0.33 1.12 0.85 -21.41%
  YoY % -9.09% -33.33% 266.67% -72.73% -70.54% 31.76% -
  Horiz. % 23.53% 25.88% 38.82% 10.59% 38.82% 131.76% 100.00%
P/EPS 23.41 -2.21 -1,700.00 7.63 267.39 -3.17 -117.65 -
  YoY % 1,159.28% 99.87% -22,380.47% -97.15% 8,535.02% 97.31% -
  Horiz. % -19.90% 1.88% 1,444.96% -6.49% -227.28% 2.69% 100.00%
EY 4.27 -45.31 -0.06 13.10 0.37 -31.50 -0.85 -
  YoY % 109.42% -75,416.67% -100.46% 3,440.54% 101.17% -3,605.88% -
  Horiz. % -502.35% 5,330.59% 7.06% -1,541.18% -43.53% 3,705.88% 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 0.48 0.62 0.53 0.64 0.29 0.83 0.69 -5.86%
  YoY % -22.58% 16.98% -17.19% 120.69% -65.06% 20.29% -
  Horiz. % 69.57% 89.86% 76.81% 92.75% 42.03% 120.29% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 -
Price 0.3700 0.3400 0.3800 0.3500 0.2700 0.4400 0.4600 -
P/RPS 0.25 0.20 0.37 0.08 0.49 0.98 0.65 -14.71%
  YoY % 25.00% -45.95% 362.50% -83.67% -50.00% 50.77% -
  Horiz. % 38.46% 30.77% 56.92% 12.31% 75.38% 150.77% 100.00%
P/EPS 29.37 -2.03 -1,900.00 6.85 401.09 -2.79 -90.20 -
  YoY % 1,546.80% 99.89% -27,837.22% -98.29% 14,475.99% 96.91% -
  Horiz. % -32.56% 2.25% 2,106.43% -7.59% -444.67% 3.09% 100.00%
EY 3.41 -49.30 -0.05 14.60 0.25 -35.80 -1.11 -
  YoY % 106.92% -98,500.00% -100.34% 5,740.00% 100.70% -3,125.23% -
  Horiz. % -307.21% 4,441.44% 4.50% -1,315.32% -22.52% 3,225.23% 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 0.61 0.57 0.59 0.57 0.44 0.73 0.53 2.37%
  YoY % 7.02% -3.39% 3.51% 29.55% -39.73% 37.74% -
  Horiz. % 115.09% 107.55% 111.32% 107.55% 83.02% 137.74% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers