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 - 350,091
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 91.61 115.55 99.91 66.41 42.51 69.21 124.20 -4.94%
  YoY % -20.72% 15.65% 50.44% 56.22% -38.58% -44.28% -
  Horiz. % 73.76% 93.04% 80.44% 53.47% 34.23% 55.72% 100.00%
EPS -4.14 4.85 -1.12 1.08 -7.57 -0.37 1.53 -
  YoY % -185.36% 533.04% -203.70% 114.27% -1,945.95% -124.18% -
  Horiz. % -270.59% 316.99% -73.20% 70.59% -494.77% -24.18% 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 0.1706 0.2036 0.1691 0.1838 0.1779 0.2525 0.2506 -6.20%
  YoY % -16.21% 20.40% -8.00% 3.32% -29.54% 0.76% -
  Horiz. % 68.08% 81.25% 67.48% 73.34% 70.99% 100.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS