Highlights

[BINTAI] YoY Quarter Result on 2011-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -100.23%    YoY -     -102.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 80,213 149,918 175,189 117,114 89,551 56,527 46,465 9.52%
  YoY % -46.50% -14.42% 49.59% 30.78% 58.42% 21.66% -
  Horiz. % 172.63% 322.65% 377.03% 252.05% 192.73% 121.66% 100.00%
PBT 2,954 4,295 -7,671 6,547 5,233 1,048 -16,509 -
  YoY % -31.22% 155.99% -217.17% 25.11% 399.33% 106.35% -
  Horiz. % -17.89% -26.02% 46.47% -39.66% -31.70% -6.35% 100.00%
Tax -2,174 -1,019 -3,238 -2,718 -2,485 -377 -302 38.93%
  YoY % -113.35% 68.53% -19.13% -9.38% -559.15% -24.83% -
  Horiz. % 719.87% 337.42% 1,072.19% 900.00% 822.85% 124.83% 100.00%
NP 780 3,276 -10,909 3,829 2,748 671 -16,811 -
  YoY % -76.19% 130.03% -384.90% 39.34% 309.54% 103.99% -
  Horiz. % -4.64% -19.49% 64.89% -22.78% -16.35% -3.99% 100.00%
NP to SH -1,732 1,285 -17,084 -23 1,019 69 -16,363 -31.21%
  YoY % -234.79% 107.52% -74,178.26% -102.26% 1,376.81% 100.42% -
  Horiz. % 10.58% -7.85% 104.41% 0.14% -6.23% -0.42% 100.00%
Tax Rate 73.60 % 23.73 % - % 41.52 % 47.49 % 35.97 % - % -
  YoY % 210.16% 0.00% 0.00% -12.57% 32.03% 0.00% -
  Horiz. % 204.61% 65.97% 0.00% 115.43% 132.03% 100.00% -
Total Cost 79,433 146,642 186,098 113,285 86,803 55,856 63,276 3.86%
  YoY % -45.83% -21.20% 64.27% 30.51% 55.40% -11.73% -
  Horiz. % 125.53% 231.75% 294.11% 179.03% 137.18% 88.27% 100.00%
Net Worth 58,072 62,210 61,147 73,599 12,164 63,550 62,326 -1.17%
  YoY % -6.65% 1.74% -16.92% 505.05% -80.86% 1.96% -
  Horiz. % 93.18% 99.81% 98.11% 118.09% 19.52% 101.96% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 58,072 62,210 61,147 73,599 12,164 63,550 62,326 -1.17%
  YoY % -6.65% 1.74% -16.92% 505.05% -80.86% 1.96% -
  Horiz. % 93.18% 99.81% 98.11% 118.09% 19.52% 101.96% 100.00%
NOSH 101,882 101,984 101,912 115,000 19,941 102,500 103,876 -0.32%
  YoY % -0.10% 0.07% -11.38% 476.69% -80.55% -1.33% -
  Horiz. % 98.08% 98.18% 98.11% 110.71% 19.20% 98.67% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.97 % 2.19 % -6.23 % 3.27 % 3.07 % 1.19 % -36.18 % -
  YoY % -55.71% 135.15% -290.52% 6.51% 157.98% 103.29% -
  Horiz. % -2.68% -6.05% 17.22% -9.04% -8.49% -3.29% 100.00%
ROE -2.98 % 2.07 % -27.94 % -0.03 % 8.38 % 0.11 % -26.25 % -30.40%
  YoY % -243.96% 107.41% -93,033.34% -100.36% 7,518.18% 100.42% -
  Horiz. % 11.35% -7.89% 106.44% 0.11% -31.92% -0.42% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 78.73 147.00 171.90 101.84 449.07 55.15 44.73 9.88%
  YoY % -46.44% -14.49% 68.79% -77.32% 714.27% 23.30% -
  Horiz. % 176.01% 328.64% 384.31% 227.68% 1,003.96% 123.30% 100.00%
EPS -1.70 1.26 -16.77 -0.02 5.11 0.16 -16.31 -31.39%
  YoY % -234.92% 107.51% -83,750.00% -100.39% 3,093.75% 100.98% -
  Horiz. % 10.42% -7.73% 102.82% 0.12% -31.33% -0.98% 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 0.5700 0.6100 0.6000 0.6400 0.6100 0.6200 0.6000 -0.85%
  YoY % -6.56% 1.67% -6.25% 4.92% -1.61% 3.33% -
  Horiz. % 95.00% 101.67% 100.00% 106.67% 101.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 27.70 51.77 60.50 40.44 30.92 19.52 16.05 9.52%
  YoY % -46.49% -14.43% 49.60% 30.79% 58.40% 21.62% -
  Horiz. % 172.59% 322.55% 376.95% 251.96% 192.65% 121.62% 100.00%
EPS -0.60 0.44 -5.90 -0.01 0.35 0.02 -5.65 -31.17%
  YoY % -236.36% 107.46% -58,900.00% -102.86% 1,650.00% 100.35% -
  Horiz. % 10.62% -7.79% 104.42% 0.18% -6.19% -0.35% 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 0.2005 0.2148 0.2112 0.2542 0.0420 0.2194 0.2152 -1.17%
  YoY % -6.66% 1.70% -16.92% 505.24% -80.86% 1.95% -
  Horiz. % 93.17% 99.81% 98.14% 118.12% 19.52% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.3150 0.2950 0.3700 0.3400 0.3900 0.1800 0.5000 -
P/RPS 0.40 0.20 0.22 0.33 0.09 0.33 1.12 -15.76%
  YoY % 100.00% -9.09% -33.33% 266.67% -72.73% -70.54% -
  Horiz. % 35.71% 17.86% 19.64% 29.46% 8.04% 29.46% 100.00%
P/EPS -18.53 23.41 -2.21 -1,700.00 7.63 267.39 -3.17 34.20%
  YoY % -179.15% 1,159.28% 99.87% -22,380.47% -97.15% 8,535.02% -
  Horiz. % 584.54% -738.49% 69.72% 53,627.76% -240.69% -8,435.02% 100.00%
EY -5.40 4.27 -45.31 -0.06 13.10 0.37 -31.50 -25.46%
  YoY % -226.46% 109.42% -75,416.67% -100.46% 3,440.54% 101.17% -
  Horiz. % 17.14% -13.56% 143.84% 0.19% -41.59% -1.17% 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 0.55 0.48 0.62 0.53 0.64 0.29 0.83 -6.63%
  YoY % 14.58% -22.58% 16.98% -17.19% 120.69% -65.06% -
  Horiz. % 66.27% 57.83% 74.70% 63.86% 77.11% 34.94% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 -
Price 0.3200 0.3700 0.3400 0.3800 0.3500 0.2700 0.4400 -
P/RPS 0.41 0.25 0.20 0.37 0.08 0.49 0.98 -13.51%
  YoY % 64.00% 25.00% -45.95% 362.50% -83.67% -50.00% -
  Horiz. % 41.84% 25.51% 20.41% 37.76% 8.16% 50.00% 100.00%
P/EPS -18.82 29.37 -2.03 -1,900.00 6.85 401.09 -2.79 37.44%
  YoY % -164.08% 1,546.80% 99.89% -27,837.22% -98.29% 14,475.99% -
  Horiz. % 674.55% -1,052.69% 72.76% 68,100.36% -245.52% -14,375.99% 100.00%
EY -5.31 3.41 -49.30 -0.05 14.60 0.25 -35.80 -27.23%
  YoY % -255.72% 106.92% -98,500.00% -100.34% 5,740.00% 100.70% -
  Horiz. % 14.83% -9.53% 137.71% 0.14% -40.78% -0.70% 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 0.56 0.61 0.57 0.59 0.57 0.44 0.73 -4.32%
  YoY % -8.20% 7.02% -3.39% 3.51% 29.55% -39.73% -
  Horiz. % 76.71% 83.56% 78.08% 80.82% 78.08% 60.27% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers