Highlights

[BINTAI] YoY TTM Result on 2010-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     1,655.59%    YoY -     1,902.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 446,592 377,088 305,829 356,385 343,397 177,186 177,264 16.63%
  YoY % 18.43% 23.30% -14.19% 3.78% 93.81% -0.04% -
  Horiz. % 251.94% 212.73% 172.53% 201.05% 193.72% 99.96% 100.00%
PBT 7,382 -5,066 20,678 20,992 3,690 -11,918 -12,497 -
  YoY % 245.72% -124.50% -1.50% 468.89% 130.96% 4.63% -
  Horiz. % -59.07% 40.54% -165.46% -167.98% -29.53% 95.37% 100.00%
Tax -9,422 -5,814 -5,200 -4,883 -372 -160 -2,180 27.60%
  YoY % -62.06% -11.81% -6.49% -1,212.63% -132.50% 92.66% -
  Horiz. % 432.20% 266.70% 238.53% 223.99% 17.06% 7.34% 100.00%
NP -2,040 -10,880 15,478 16,109 3,318 -12,078 -14,677 -28.01%
  YoY % 81.25% -170.29% -3.92% 385.50% 127.47% 17.71% -
  Horiz. % 13.90% 74.13% -105.46% -109.76% -22.61% 82.29% 100.00%
NP to SH 1,511 -19,188 7,644 10,578 -587 -12,329 -14,164 -
  YoY % 107.87% -351.02% -27.74% 1,902.04% 95.24% 12.96% -
  Horiz. % -10.67% 135.47% -53.97% -74.68% 4.14% 87.04% 100.00%
Tax Rate 127.63 % - % 25.15 % 23.26 % 10.08 % - % - % -
  YoY % 0.00% 0.00% 8.13% 130.75% 0.00% 0.00% -
  Horiz. % 1,266.17% 0.00% 249.50% 230.75% 100.00% - -
Total Cost 448,632 387,968 290,351 340,276 340,079 189,264 191,941 15.19%
  YoY % 15.64% 33.62% -14.67% 0.06% 79.68% -1.39% -
  Horiz. % 233.73% 202.13% 151.27% 177.28% 177.18% 98.61% 100.00%
Net Worth 59,983 60,135 74,269 70,322 61,963 64,066 75,856 -3.83%
  YoY % -0.25% -19.03% 5.61% 13.49% -3.28% -15.54% -
  Horiz. % 79.08% 79.28% 97.91% 92.71% 81.69% 84.46% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 59,983 60,135 74,269 70,322 61,963 64,066 75,856 -3.83%
  YoY % -0.25% -19.03% 5.61% 13.49% -3.28% -15.54% -
  Horiz. % 79.08% 79.28% 97.91% 92.71% 81.69% 84.46% 100.00%
NOSH 101,666 101,924 101,739 101,917 101,578 103,333 103,912 -0.36%
  YoY % -0.25% 0.18% -0.17% 0.33% -1.70% -0.56% -
  Horiz. % 97.84% 98.09% 97.91% 98.08% 97.75% 99.44% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.46 % -2.89 % 5.06 % 4.52 % 0.97 % -6.82 % -8.28 % -38.20%
  YoY % 84.08% -157.11% 11.95% 365.98% 114.22% 17.63% -
  Horiz. % 5.56% 34.90% -61.11% -54.59% -11.71% 82.37% 100.00%
ROE 2.52 % -31.91 % 10.29 % 15.04 % -0.95 % -19.24 % -18.67 % -
  YoY % 107.90% -410.11% -31.58% 1,683.16% 95.06% -3.05% -
  Horiz. % -13.50% 170.92% -55.12% -80.56% 5.09% 103.05% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 439.27 369.97 300.60 349.68 338.06 171.47 170.59 17.06%
  YoY % 18.73% 23.08% -14.04% 3.44% 97.15% 0.52% -
  Horiz. % 257.50% 216.88% 176.21% 204.98% 198.17% 100.52% 100.00%
EPS 1.49 -18.83 7.51 10.38 -0.58 -11.93 -13.63 -
  YoY % 107.91% -350.73% -27.65% 1,889.66% 95.14% 12.47% -
  Horiz. % -10.93% 138.15% -55.10% -76.16% 4.26% 87.53% 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 0.5900 0.7300 0.6900 0.6100 0.6200 0.7300 -3.48%
  YoY % 0.00% -19.18% 5.80% 13.11% -1.61% -15.07% -
  Horiz. % 80.82% 80.82% 100.00% 94.52% 83.56% 84.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,291
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 140.31 118.47 96.08 111.97 107.89 55.67 55.69 16.63%
  YoY % 18.44% 23.30% -14.19% 3.78% 93.80% -0.04% -
  Horiz. % 251.95% 212.73% 172.53% 201.06% 193.73% 99.96% 100.00%
EPS 0.47 -6.03 2.40 3.32 -0.18 -3.87 -4.45 -
  YoY % 107.79% -351.25% -27.71% 1,944.44% 95.35% 13.03% -
  Horiz. % -10.56% 135.51% -53.93% -74.61% 4.04% 86.97% 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 0.1885 0.1889 0.2333 0.2209 0.1947 0.2013 0.2383 -3.83%
  YoY % -0.21% -19.03% 5.61% 13.46% -3.28% -15.53% -
  Horiz. % 79.10% 79.27% 97.90% 92.70% 81.70% 84.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3050 0.3100 0.3600 0.3100 0.3500 0.1100 0.5000 -
P/RPS 0.07 0.08 0.12 0.09 0.10 0.06 0.29 -21.08%
  YoY % -12.50% -33.33% 33.33% -10.00% 66.67% -79.31% -
  Horiz. % 24.14% 27.59% 41.38% 31.03% 34.48% 20.69% 100.00%
P/EPS 20.52 -1.65 4.79 2.99 -60.57 -0.92 -3.67 -
  YoY % 1,343.64% -134.45% 60.20% 104.94% -6,483.70% 74.93% -
  Horiz. % -559.13% 44.96% -130.52% -81.47% 1,650.41% 25.07% 100.00%
EY 4.87 -60.73 20.87 33.48 -1.65 -108.47 -27.26 -
  YoY % 108.02% -390.99% -37.66% 2,129.09% 98.48% -297.91% -
  Horiz. % -17.87% 222.78% -76.56% -122.82% 6.05% 397.91% 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 0.52 0.53 0.49 0.45 0.57 0.18 0.68 -4.37%
  YoY % -1.89% 8.16% 8.89% -21.05% 216.67% -73.53% -
  Horiz. % 76.47% 77.94% 72.06% 66.18% 83.82% 26.47% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.3450 0.3200 0.3600 0.3100 0.4700 0.2900 0.4700 -
P/RPS 0.08 0.09 0.12 0.09 0.14 0.17 0.28 -18.83%
  YoY % -11.11% -25.00% 33.33% -35.71% -17.65% -39.29% -
  Horiz. % 28.57% 32.14% 42.86% 32.14% 50.00% 60.71% 100.00%
P/EPS 23.21 -1.70 4.79 2.99 -81.33 -2.43 -3.45 -
  YoY % 1,465.29% -135.49% 60.20% 103.68% -3,246.91% 29.57% -
  Horiz. % -672.75% 49.28% -138.84% -86.67% 2,357.39% 70.43% 100.00%
EY 4.31 -58.83 20.87 33.48 -1.23 -41.14 -29.00 -
  YoY % 107.33% -381.89% -37.66% 2,821.95% 97.01% -41.86% -
  Horiz. % -14.86% 202.86% -71.97% -115.45% 4.24% 141.86% 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 0.58 0.54 0.49 0.45 0.77 0.47 0.64 -1.63%
  YoY % 7.41% 10.20% 8.89% -41.56% 63.83% -26.56% -
  Horiz. % 90.62% 84.38% 76.56% 70.31% 120.31% 73.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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