Highlights

[BINTAI] YoY TTM Result on 2011-12-31 [#3]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -58.56%    YoY -     -27.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 395,194 446,592 377,088 305,829 356,385 343,397 177,186 14.30%
  YoY % -11.51% 18.43% 23.30% -14.19% 3.78% 93.81% -
  Horiz. % 223.04% 252.05% 212.82% 172.60% 201.14% 193.81% 100.00%
PBT -4,462 7,382 -5,066 20,678 20,992 3,690 -11,918 -15.10%
  YoY % -160.44% 245.72% -124.50% -1.50% 468.89% 130.96% -
  Horiz. % 37.44% -61.94% 42.51% -173.50% -176.14% -30.96% 100.00%
Tax 217 -9,422 -5,814 -5,200 -4,883 -372 -160 -
  YoY % 102.30% -62.06% -11.81% -6.49% -1,212.63% -132.50% -
  Horiz. % -135.62% 5,888.75% 3,633.75% 3,250.00% 3,051.88% 232.50% 100.00%
NP -4,245 -2,040 -10,880 15,478 16,109 3,318 -12,078 -15.99%
  YoY % -108.09% 81.25% -170.29% -3.92% 385.50% 127.47% -
  Horiz. % 35.15% 16.89% 90.08% -128.15% -133.37% -27.47% 100.00%
NP to SH -5,481 1,511 -19,188 7,644 10,578 -587 -12,329 -12.63%
  YoY % -462.74% 107.87% -351.02% -27.74% 1,902.04% 95.24% -
  Horiz. % 44.46% -12.26% 155.63% -62.00% -85.80% 4.76% 100.00%
Tax Rate - % 127.63 % - % 25.15 % 23.26 % 10.08 % - % -
  YoY % 0.00% 0.00% 0.00% 8.13% 130.75% 0.00% -
  Horiz. % 0.00% 1,266.17% 0.00% 249.50% 230.75% 100.00% -
Total Cost 399,439 448,632 387,968 290,351 340,276 340,079 189,264 13.25%
  YoY % -10.97% 15.64% 33.62% -14.67% 0.06% 79.68% -
  Horiz. % 211.05% 237.04% 204.99% 153.41% 179.79% 179.68% 100.00%
Net Worth 55,058 59,983 60,135 74,269 70,322 61,963 64,066 -2.49%
  YoY % -8.21% -0.25% -19.03% 5.61% 13.49% -3.28% -
  Horiz. % 85.94% 93.63% 93.86% 115.93% 109.77% 96.72% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,058 59,983 60,135 74,269 70,322 61,963 64,066 -2.49%
  YoY % -8.21% -0.25% -19.03% 5.61% 13.49% -3.28% -
  Horiz. % 85.94% 93.63% 93.86% 115.93% 109.77% 96.72% 100.00%
NOSH 101,959 101,666 101,924 101,739 101,917 101,578 103,333 -0.22%
  YoY % 0.29% -0.25% 0.18% -0.17% 0.33% -1.70% -
  Horiz. % 98.67% 98.39% 98.64% 98.46% 98.63% 98.30% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -1.07 % -0.46 % -2.89 % 5.06 % 4.52 % 0.97 % -6.82 % -26.55%
  YoY % -132.61% 84.08% -157.11% 11.95% 365.98% 114.22% -
  Horiz. % 15.69% 6.74% 42.38% -74.19% -66.28% -14.22% 100.00%
ROE -9.95 % 2.52 % -31.91 % 10.29 % 15.04 % -0.95 % -19.24 % -10.40%
  YoY % -494.84% 107.90% -410.11% -31.58% 1,683.16% 95.06% -
  Horiz. % 51.72% -13.10% 165.85% -53.48% -78.17% 4.94% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 387.60 439.27 369.97 300.60 349.68 338.06 171.47 14.55%
  YoY % -11.76% 18.73% 23.08% -14.04% 3.44% 97.15% -
  Horiz. % 226.05% 256.18% 215.76% 175.31% 203.93% 197.15% 100.00%
EPS -5.38 1.49 -18.83 7.51 10.38 -0.58 -11.93 -12.42%
  YoY % -461.07% 107.91% -350.73% -27.65% 1,889.66% 95.14% -
  Horiz. % 45.10% -12.49% 157.84% -62.95% -87.01% 4.86% 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 0.5400 0.5900 0.5900 0.7300 0.6900 0.6100 0.6200 -2.28%
  YoY % -8.47% 0.00% -19.18% 5.80% 13.11% -1.61% -
  Horiz. % 87.10% 95.16% 95.16% 117.74% 111.29% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 136.47 154.21 130.21 105.61 123.06 118.58 61.18 14.30%
  YoY % -11.50% 18.43% 23.29% -14.18% 3.78% 93.82% -
  Horiz. % 223.06% 252.06% 212.83% 172.62% 201.14% 193.82% 100.00%
EPS -1.89 0.52 -6.63 2.64 3.65 -0.20 -4.26 -12.66%
  YoY % -463.46% 107.84% -351.14% -27.67% 1,925.00% 95.31% -
  Horiz. % 44.37% -12.21% 155.63% -61.97% -85.68% 4.69% 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 0.1901 0.2071 0.2077 0.2565 0.2428 0.2140 0.2212 -2.49%
  YoY % -8.21% -0.29% -19.03% 5.64% 13.46% -3.25% -
  Horiz. % 85.94% 93.63% 93.90% 115.96% 109.76% 96.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2700 0.3050 0.3100 0.3600 0.3100 0.3500 0.1100 -
P/RPS 0.07 0.07 0.08 0.12 0.09 0.10 0.06 2.60%
  YoY % 0.00% -12.50% -33.33% 33.33% -10.00% 66.67% -
  Horiz. % 116.67% 116.67% 133.33% 200.00% 150.00% 166.67% 100.00%
P/EPS -5.02 20.52 -1.65 4.79 2.99 -60.57 -0.92 32.67%
  YoY % -124.46% 1,343.64% -134.45% 60.20% 104.94% -6,483.70% -
  Horiz. % 545.65% -2,230.43% 179.35% -520.65% -325.00% 6,583.70% 100.00%
EY -19.91 4.87 -60.73 20.87 33.48 -1.65 -108.47 -24.60%
  YoY % -508.83% 108.02% -390.99% -37.66% 2,129.09% 98.48% -
  Horiz. % 18.36% -4.49% 55.99% -19.24% -30.87% 1.52% 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 0.50 0.52 0.53 0.49 0.45 0.57 0.18 18.55%
  YoY % -3.85% -1.89% 8.16% 8.89% -21.05% 216.67% -
  Horiz. % 277.78% 288.89% 294.44% 272.22% 250.00% 316.67% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 -
Price 0.2900 0.3450 0.3200 0.3600 0.3100 0.4700 0.2900 -
P/RPS 0.07 0.08 0.09 0.12 0.09 0.14 0.17 -13.74%
  YoY % -12.50% -11.11% -25.00% 33.33% -35.71% -17.65% -
  Horiz. % 41.18% 47.06% 52.94% 70.59% 52.94% 82.35% 100.00%
P/EPS -5.39 23.21 -1.70 4.79 2.99 -81.33 -2.43 14.19%
  YoY % -123.22% 1,465.29% -135.49% 60.20% 103.68% -3,246.91% -
  Horiz. % 221.81% -955.14% 69.96% -197.12% -123.05% 3,346.91% 100.00%
EY -18.54 4.31 -58.83 20.87 33.48 -1.23 -41.14 -12.43%
  YoY % -530.16% 107.33% -381.89% -37.66% 2,821.95% 97.01% -
  Horiz. % 45.07% -10.48% 143.00% -50.73% -81.38% 2.99% 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 0.58 0.54 0.49 0.45 0.77 0.47 2.34%
  YoY % -6.90% 7.41% 10.20% 8.89% -41.56% 63.83% -
  Horiz. % 114.89% 123.40% 114.89% 104.26% 95.74% 163.83% 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.
 


 

205  119  438  1500 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.525+0.045 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.075-0.01 
 RSAWIT 0.295+0.02 
 EKOVEST 0.805+0.005 
 HSI-C7K 0.255+0.015 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers