Highlights

[BINTAI] YoY TTM Result on 2010-09-30 [#2]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     82.63%    YoY -     -155.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 448,958 333,491 370,101 336,505 297,898 145,044 196,690 14.73%
  YoY % 34.62% -9.89% 9.98% 12.96% 105.38% -26.26% -
  Horiz. % 228.26% 169.55% 188.16% 171.08% 151.46% 73.74% 100.00%
PBT 6,294 -5,328 35,924 4,637 3,957 -19,563 -3,008 -
  YoY % 218.13% -114.83% 674.73% 17.18% 120.23% -550.37% -
  Horiz. % -209.24% 177.13% -1,194.28% -154.16% -131.55% 650.37% 100.00%
Tax -11,165 -4,418 -6,911 -2,592 -184 -398 -3,642 20.51%
  YoY % -152.72% 36.07% -166.63% -1,308.70% 53.77% 89.07% -
  Horiz. % 306.56% 121.31% 189.76% 71.17% 5.05% 10.93% 100.00%
NP -4,871 -9,746 29,013 2,045 3,773 -19,961 -6,650 -5.05%
  YoY % 50.02% -133.59% 1,318.73% -45.80% 118.90% -200.17% -
  Horiz. % 73.25% 146.56% -436.29% -30.75% -56.74% 300.17% 100.00%
NP to SH -1,697 -17,719 18,446 -680 -266 -19,088 -6,331 -19.69%
  YoY % 90.42% -196.06% 2,812.65% -155.64% 98.61% -201.50% -
  Horiz. % 26.80% 279.88% -291.36% 10.74% 4.20% 301.50% 100.00%
Tax Rate 177.39 % - % 19.24 % 55.90 % 4.65 % - % - % -
  YoY % 0.00% 0.00% -65.58% 1,102.15% 0.00% 0.00% -
  Horiz. % 3,814.84% 0.00% 413.76% 1,202.15% 100.00% - -
Total Cost 453,829 343,237 341,088 334,460 294,125 165,005 203,340 14.30%
  YoY % 32.22% 0.63% 1.98% 13.71% 78.25% -18.85% -
  Horiz. % 223.19% 168.80% 167.74% 164.48% 144.65% 81.15% 100.00%
Net Worth 63,183 64,284 75,383 61,225 63,230 64,433 83,028 -4.45%
  YoY % -1.71% -14.72% 23.12% -3.17% -1.87% -22.40% -
  Horiz. % 76.10% 77.42% 90.79% 73.74% 76.15% 77.60% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 63,183 64,284 75,383 61,225 63,230 64,433 83,028 -4.45%
  YoY % -1.71% -14.72% 23.12% -3.17% -1.87% -22.40% -
  Horiz. % 76.10% 77.42% 90.79% 73.74% 76.15% 77.60% 100.00%
NOSH 101,909 103,684 101,869 102,041 101,984 103,924 103,786 -0.30%
  YoY % -1.71% 1.78% -0.17% 0.06% -1.87% 0.13% -
  Horiz. % 98.19% 99.90% 98.15% 98.32% 98.26% 100.13% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.08 % -2.92 % 7.84 % 0.61 % 1.27 % -13.76 % -3.38 % -17.30%
  YoY % 63.01% -137.24% 1,185.25% -51.97% 109.23% -307.10% -
  Horiz. % 31.95% 86.39% -231.95% -18.05% -37.57% 407.10% 100.00%
ROE -2.69 % -27.56 % 24.47 % -1.11 % -0.42 % -29.62 % -7.63 % -15.94%
  YoY % 90.24% -212.63% 2,304.50% -164.29% 98.58% -288.20% -
  Horiz. % 35.26% 361.21% -320.71% 14.55% 5.50% 388.20% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 440.55 321.64 363.31 329.77 292.10 139.57 189.51 15.08%
  YoY % 36.97% -11.47% 10.17% 12.90% 109.29% -26.35% -
  Horiz. % 232.47% 169.72% 191.71% 174.01% 154.13% 73.65% 100.00%
EPS -1.67 -17.09 18.11 -0.67 -0.26 -18.37 -6.10 -19.40%
  YoY % 90.23% -194.37% 2,802.99% -157.69% 98.58% -201.15% -
  Horiz. % 27.38% 280.16% -296.89% 10.98% 4.26% 301.15% 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 0.6200 0.6200 0.7400 0.6000 0.6200 0.6200 0.8000 -4.16%
  YoY % 0.00% -16.22% 23.33% -3.23% 0.00% -22.50% -
  Horiz. % 77.50% 77.50% 92.50% 75.00% 77.50% 77.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 155.03 115.16 127.80 116.20 102.87 50.09 67.92 14.73%
  YoY % 34.62% -9.89% 9.98% 12.96% 105.37% -26.25% -
  Horiz. % 228.25% 169.55% 188.16% 171.08% 151.46% 73.75% 100.00%
EPS -0.59 -6.12 6.37 -0.23 -0.09 -6.59 -2.19 -19.62%
  YoY % 90.36% -196.08% 2,869.57% -155.56% 98.63% -200.91% -
  Horiz. % 26.94% 279.45% -290.87% 10.50% 4.11% 300.91% 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 0.2182 0.2220 0.2603 0.2114 0.2183 0.2225 0.2867 -4.44%
  YoY % -1.71% -14.71% 23.13% -3.16% -1.89% -22.39% -
  Horiz. % 76.11% 77.43% 90.79% 73.74% 76.14% 77.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3150 0.3500 0.2600 0.2900 0.4400 0.4300 0.5100 -
P/RPS 0.07 0.11 0.07 0.09 0.15 0.31 0.27 -20.13%
  YoY % -36.36% 57.14% -22.22% -40.00% -51.61% 14.81% -
  Horiz. % 25.93% 40.74% 25.93% 33.33% 55.56% 114.81% 100.00%
P/EPS -18.92 -2.05 1.44 -43.52 -168.70 -2.34 -8.36 14.57%
  YoY % -822.93% -242.36% 103.31% 74.20% -7,109.40% 72.01% -
  Horiz. % 226.32% 24.52% -17.22% 520.57% 2,017.94% 27.99% 100.00%
EY -5.29 -48.83 69.64 -2.30 -0.59 -42.71 -11.96 -12.70%
  YoY % 89.17% -170.12% 3,127.83% -289.83% 98.62% -257.11% -
  Horiz. % 44.23% 408.28% -582.27% 19.23% 4.93% 357.11% 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 0.51 0.56 0.35 0.48 0.71 0.69 0.64 -3.71%
  YoY % -8.93% 60.00% -27.08% -32.39% 2.90% 7.81% -
  Horiz. % 79.69% 87.50% 54.69% 75.00% 110.94% 107.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 21/11/12 24/11/11 11/11/10 26/11/09 26/11/08 21/11/07 -
Price 0.3150 0.3200 0.3100 0.3700 0.3900 0.2500 0.5100 -
P/RPS 0.07 0.10 0.09 0.11 0.13 0.18 0.27 -20.13%
  YoY % -30.00% 11.11% -18.18% -15.38% -27.78% -33.33% -
  Horiz. % 25.93% 37.04% 33.33% 40.74% 48.15% 66.67% 100.00%
P/EPS -18.92 -1.87 1.71 -55.52 -149.53 -1.36 -8.36 14.57%
  YoY % -911.76% -209.36% 103.08% 62.87% -10,894.85% 83.73% -
  Horiz. % 226.32% 22.37% -20.45% 664.11% 1,788.64% 16.27% 100.00%
EY -5.29 -53.40 58.41 -1.80 -0.67 -73.47 -11.96 -12.70%
  YoY % 90.09% -191.42% 3,345.00% -168.66% 99.09% -514.30% -
  Horiz. % 44.23% 446.49% -488.38% 15.05% 5.60% 614.30% 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 0.51 0.52 0.42 0.62 0.63 0.40 0.64 -3.71%
  YoY % -1.92% 23.81% -32.26% -1.59% 57.50% -37.50% -
  Horiz. % 79.69% 81.25% 65.62% 96.88% 98.44% 62.50% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers