Highlights

[BINTAI] YoY TTM Result on 2009-06-30 [#1]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     -8.04%    YoY -     114.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 320,710 404,540 349,776 232,494 148,835 242,311 434,830 -4.94%
  YoY % -20.72% 15.66% 50.45% 56.21% -38.58% -44.27% -
  Horiz. % 73.76% 93.03% 80.44% 53.47% 34.23% 55.73% 100.00%
PBT -442 31,697 2,898 6,263 -26,774 2,783 7,363 -
  YoY % -101.39% 993.75% -53.73% 123.39% -1,062.06% -62.20% -
  Horiz. % -6.00% 430.49% 39.36% 85.06% -363.63% 37.80% 100.00%
Tax -4,977 -5,917 -2,577 -86 -599 -4,222 -1,277 25.42%
  YoY % 15.89% -129.61% -2,896.51% 85.64% 85.81% -230.62% -
  Horiz. % 389.74% 463.35% 201.80% 6.73% 46.91% 330.62% 100.00%
NP -5,419 25,780 321 6,177 -27,373 -1,439 6,086 -
  YoY % -121.02% 7,931.15% -94.80% 122.57% -1,802.22% -123.64% -
  Horiz. % -89.04% 423.60% 5.27% 101.50% -449.77% -23.64% 100.00%
NP to SH -14,483 16,962 -3,914 3,773 -26,502 -1,292 5,356 -
  YoY % -185.38% 533.37% -203.74% 114.24% -1,951.24% -124.12% -
  Horiz. % -270.41% 316.69% -73.08% 70.44% -494.81% -24.12% 100.00%
Tax Rate - % 18.67 % 88.92 % 1.37 % - % 151.71 % 17.34 % -
  YoY % 0.00% -79.00% 6,390.51% 0.00% 0.00% 774.91% -
  Horiz. % 0.00% 107.67% 512.80% 7.90% 0.00% 874.91% 100.00%
Total Cost 326,129 378,760 349,455 226,317 176,208 243,750 428,744 -4.45%
  YoY % -13.90% 8.39% 54.41% 28.44% -27.71% -43.15% -
  Horiz. % 76.07% 88.34% 81.51% 52.79% 41.10% 56.85% 100.00%
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
  YoY % -16.21% 20.42% -8.00% 3.32% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.47% 73.34% 70.98% 100.79% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
  YoY % -16.21% 20.42% -8.00% 3.32% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.47% 73.34% 70.98% 100.79% 100.00%
NOSH 100,000 101,820 102,049 102,114 103,774 104,015 101,999 -0.33%
  YoY % -1.79% -0.22% -0.06% -1.60% -0.23% 1.98% -
  Horiz. % 98.04% 99.82% 100.05% 100.11% 101.74% 101.98% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.69 % 6.37 % 0.09 % 2.66 % -18.39 % -0.59 % 1.40 % -
  YoY % -126.53% 6,977.78% -96.62% 114.46% -3,016.95% -142.14% -
  Horiz. % -120.71% 455.00% 6.43% 190.00% -1,313.57% -42.14% 100.00%
ROE -24.25 % 23.80 % -6.61 % 5.86 % -42.56 % -1.46 % 6.11 % -
  YoY % -201.89% 460.06% -212.80% 113.77% -2,815.07% -123.90% -
  Horiz. % -396.89% 389.53% -108.18% 95.91% -696.56% -23.90% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 320.71 397.31 342.75 227.68 143.42 232.96 426.30 -4.63%
  YoY % -19.28% 15.92% 50.54% 58.75% -38.44% -45.35% -
  Horiz. % 75.23% 93.20% 80.40% 53.41% 33.64% 54.65% 100.00%
EPS -14.48 16.66 -3.84 3.69 -25.54 -1.24 5.25 -
  YoY % -186.91% 533.85% -204.07% 114.45% -1,959.68% -123.62% -
  Horiz. % -275.81% 317.33% -73.14% 70.29% -486.48% -23.62% 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 0.5972 0.7000 0.5800 0.6300 0.6000 0.8500 0.8600 -5.89%
  YoY % -14.69% 20.69% -7.94% 5.00% -29.41% -1.16% -
  Horiz. % 69.44% 81.40% 67.44% 73.26% 69.77% 98.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 110.75 139.69 120.78 80.28 51.39 83.67 150.15 -4.94%
  YoY % -20.72% 15.66% 50.45% 56.22% -38.58% -44.28% -
  Horiz. % 73.76% 93.03% 80.44% 53.47% 34.23% 55.72% 100.00%
EPS -5.00 5.86 -1.35 1.30 -9.15 -0.45 1.85 -
  YoY % -185.32% 534.07% -203.85% 114.21% -1,933.33% -124.32% -
  Horiz. % -270.27% 316.76% -72.97% 70.27% -494.59% -24.32% 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 0.2062 0.2461 0.2044 0.2221 0.2150 0.3053 0.3029 -6.20%
  YoY % -16.21% 20.40% -7.97% 3.30% -29.58% 0.79% -
  Horiz. % 68.08% 81.25% 67.48% 73.32% 70.98% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.5800 0.3400 0.2900 0.2900 0.3500 0.5500 0.9900 -
P/RPS 0.18 0.09 0.08 0.13 0.24 0.24 0.23 -4.00%
  YoY % 100.00% 12.50% -38.46% -45.83% 0.00% 4.35% -
  Horiz. % 78.26% 39.13% 34.78% 56.52% 104.35% 104.35% 100.00%
P/EPS -4.00 2.04 -7.56 7.85 -1.37 -44.28 18.85 -
  YoY % -296.08% 126.98% -196.31% 672.99% 96.91% -334.91% -
  Horiz. % -21.22% 10.82% -40.11% 41.64% -7.27% -234.91% 100.00%
EY -24.97 49.00 -13.23 12.74 -72.97 -2.26 5.30 -
  YoY % -150.96% 470.37% -203.85% 117.46% -3,128.76% -142.64% -
  Horiz. % -471.13% 924.53% -249.62% 240.38% -1,376.79% -42.64% 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 0.97 0.49 0.50 0.46 0.58 0.65 1.15 -2.79%
  YoY % 97.96% -2.00% 8.70% -20.69% -10.77% -43.48% -
  Horiz. % 84.35% 42.61% 43.48% 40.00% 50.43% 56.52% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.4100 0.3250 0.3000 0.4100 0.4400 0.5200 0.9900 -
P/RPS 0.13 0.08 0.09 0.18 0.31 0.22 0.23 -9.06%
  YoY % 62.50% -11.11% -50.00% -41.94% 40.91% -4.35% -
  Horiz. % 56.52% 34.78% 39.13% 78.26% 134.78% 95.65% 100.00%
P/EPS -2.83 1.95 -7.82 11.10 -1.72 -41.86 18.85 -
  YoY % -245.13% 124.94% -170.45% 745.35% 95.89% -322.07% -
  Horiz. % -15.01% 10.34% -41.49% 58.89% -9.12% -222.07% 100.00%
EY -35.32 51.26 -12.78 9.01 -58.04 -2.39 5.30 -
  YoY % -168.90% 501.10% -241.84% 115.52% -2,328.45% -145.09% -
  Horiz. % -666.42% 967.17% -241.13% 170.00% -1,095.09% -45.09% 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 0.69 0.46 0.52 0.65 0.73 0.61 1.15 -8.15%
  YoY % 50.00% -11.54% -20.00% -10.96% 19.67% -46.96% -
  Horiz. % 60.00% 40.00% 45.22% 56.52% 63.48% 53.04% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers