Highlights

[BINTAI] YoY TTM Result on 2009-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -120.68%    YoY -     95.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 377,088 305,829 356,385 343,397 177,186 177,264 294,245 4.22%
  YoY % 23.30% -14.19% 3.78% 93.81% -0.04% -39.76% -
  Horiz. % 128.15% 103.94% 121.12% 116.70% 60.22% 60.24% 100.00%
PBT -5,066 20,678 20,992 3,690 -11,918 -12,497 7,215 -
  YoY % -124.50% -1.50% 468.89% 130.96% 4.63% -273.21% -
  Horiz. % -70.21% 286.60% 290.95% 51.14% -165.18% -173.21% 100.00%
Tax -5,814 -5,200 -4,883 -372 -160 -2,180 -2,613 14.24%
  YoY % -11.81% -6.49% -1,212.63% -132.50% 92.66% 16.57% -
  Horiz. % 222.50% 199.00% 186.87% 14.24% 6.12% 83.43% 100.00%
NP -10,880 15,478 16,109 3,318 -12,078 -14,677 4,602 -
  YoY % -170.29% -3.92% 385.50% 127.47% 17.71% -418.93% -
  Horiz. % -236.42% 336.33% 350.04% 72.10% -262.45% -318.93% 100.00%
NP to SH -19,188 7,644 10,578 -587 -12,329 -14,164 3,872 -
  YoY % -351.02% -27.74% 1,902.04% 95.24% 12.96% -465.81% -
  Horiz. % -495.56% 197.42% 273.19% -15.16% -318.41% -365.81% 100.00%
Tax Rate - % 25.15 % 23.26 % 10.08 % - % - % 36.22 % -
  YoY % 0.00% 8.13% 130.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.44% 64.22% 27.83% 0.00% 0.00% 100.00%
Total Cost 387,968 290,351 340,276 340,079 189,264 191,941 289,643 4.99%
  YoY % 33.62% -14.67% 0.06% 79.68% -1.39% -33.73% -
  Horiz. % 133.95% 100.24% 117.48% 117.41% 65.34% 66.27% 100.00%
Net Worth 60,135 74,269 70,322 61,963 64,066 75,856 89,647 -6.43%
  YoY % -19.03% 5.61% 13.49% -3.28% -15.54% -15.38% -
  Horiz. % 67.08% 82.85% 78.44% 69.12% 71.46% 84.62% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,135 74,269 70,322 61,963 64,066 75,856 89,647 -6.43%
  YoY % -19.03% 5.61% 13.49% -3.28% -15.54% -15.38% -
  Horiz. % 67.08% 82.85% 78.44% 69.12% 71.46% 84.62% 100.00%
NOSH 101,924 101,739 101,917 101,578 103,333 103,912 103,043 -0.18%
  YoY % 0.18% -0.17% 0.33% -1.70% -0.56% 0.84% -
  Horiz. % 98.91% 98.73% 98.91% 98.58% 100.28% 100.84% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.89 % 5.06 % 4.52 % 0.97 % -6.82 % -8.28 % 1.56 % -
  YoY % -157.11% 11.95% 365.98% 114.22% 17.63% -630.77% -
  Horiz. % -185.26% 324.36% 289.74% 62.18% -437.18% -530.77% 100.00%
ROE -31.91 % 10.29 % 15.04 % -0.95 % -19.24 % -18.67 % 4.32 % -
  YoY % -410.11% -31.58% 1,683.16% 95.06% -3.05% -532.18% -
  Horiz. % -738.66% 238.19% 348.15% -21.99% -445.37% -432.18% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 369.97 300.60 349.68 338.06 171.47 170.59 285.55 4.41%
  YoY % 23.08% -14.04% 3.44% 97.15% 0.52% -40.26% -
  Horiz. % 129.56% 105.27% 122.46% 118.39% 60.05% 59.74% 100.00%
EPS -18.83 7.51 10.38 -0.58 -11.93 -13.63 3.76 -
  YoY % -350.73% -27.65% 1,889.66% 95.14% 12.47% -462.50% -
  Horiz. % -500.80% 199.73% 276.06% -15.43% -317.29% -362.50% 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 0.5900 0.7300 0.6900 0.6100 0.6200 0.7300 0.8700 -6.26%
  YoY % -19.18% 5.80% 13.11% -1.61% -15.07% -16.09% -
  Horiz. % 67.82% 83.91% 79.31% 70.11% 71.26% 83.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.47 96.08 111.97 107.89 55.67 55.69 92.45 4.22%
  YoY % 23.30% -14.19% 3.78% 93.80% -0.04% -39.76% -
  Horiz. % 128.14% 103.93% 121.11% 116.70% 60.22% 60.24% 100.00%
EPS -6.03 2.40 3.32 -0.18 -3.87 -4.45 1.22 -
  YoY % -351.25% -27.71% 1,944.44% 95.35% 13.03% -464.75% -
  Horiz. % -494.26% 196.72% 272.13% -14.75% -317.21% -364.75% 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 0.1889 0.2333 0.2209 0.1947 0.2013 0.2383 0.2817 -6.44%
  YoY % -19.03% 5.61% 13.46% -3.28% -15.53% -15.41% -
  Horiz. % 67.06% 82.82% 78.42% 69.12% 71.46% 84.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3100 0.3600 0.3100 0.3500 0.1100 0.5000 0.9600 -
P/RPS 0.08 0.12 0.09 0.10 0.06 0.29 0.34 -21.41%
  YoY % -33.33% 33.33% -10.00% 66.67% -79.31% -14.71% -
  Horiz. % 23.53% 35.29% 26.47% 29.41% 17.65% 85.29% 100.00%
P/EPS -1.65 4.79 2.99 -60.57 -0.92 -3.67 25.55 -
  YoY % -134.45% 60.20% 104.94% -6,483.70% 74.93% -114.36% -
  Horiz. % -6.46% 18.75% 11.70% -237.06% -3.60% -14.36% 100.00%
EY -60.73 20.87 33.48 -1.65 -108.47 -27.26 3.91 -
  YoY % -390.99% -37.66% 2,129.09% 98.48% -297.91% -797.19% -
  Horiz. % -1,553.20% 533.76% 856.27% -42.20% -2,774.17% -697.19% 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 0.53 0.49 0.45 0.57 0.18 0.68 1.10 -11.45%
  YoY % 8.16% 8.89% -21.05% 216.67% -73.53% -38.18% -
  Horiz. % 48.18% 44.55% 40.91% 51.82% 16.36% 61.82% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.3200 0.3600 0.3100 0.4700 0.2900 0.4700 0.7500 -
P/RPS 0.09 0.12 0.09 0.14 0.17 0.28 0.26 -16.19%
  YoY % -25.00% 33.33% -35.71% -17.65% -39.29% 7.69% -
  Horiz. % 34.62% 46.15% 34.62% 53.85% 65.38% 107.69% 100.00%
P/EPS -1.70 4.79 2.99 -81.33 -2.43 -3.45 19.96 -
  YoY % -135.49% 60.20% 103.68% -3,246.91% 29.57% -117.28% -
  Horiz. % -8.52% 24.00% 14.98% -407.46% -12.17% -17.28% 100.00%
EY -58.83 20.87 33.48 -1.23 -41.14 -29.00 5.01 -
  YoY % -381.89% -37.66% 2,821.95% 97.01% -41.86% -678.84% -
  Horiz. % -1,174.25% 416.57% 668.26% -24.55% -821.16% -578.84% 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 0.54 0.49 0.45 0.77 0.47 0.64 0.86 -7.46%
  YoY % 10.20% 8.89% -41.56% 63.83% -26.56% -25.58% -
  Horiz. % 62.79% 56.98% 52.33% 89.53% 54.65% 74.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS