Highlights

[BINTAI] YoY TTM Result on 2010-03-31 [#4]

Stock [BINTAI]: BINTAI KINDEN CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     161.84%    YoY -     -91.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 344,796 367,759 380,093 376,421 187,248 149,831 264,946 4.48%
  YoY % -6.24% -3.24% 0.98% 101.03% 24.97% -43.45% -
  Horiz. % 130.14% 138.81% 143.46% 142.07% 70.67% 56.55% 100.00%
PBT 6,900 5,434 23,332 7,875 5,639 -30,398 5,545 3.71%
  YoY % 26.98% -76.71% 196.28% 39.65% 118.55% -648.21% -
  Horiz. % 124.44% 98.00% 420.78% 142.02% 101.70% -548.21% 100.00%
Tax -3,595 -5,333 -5,503 -2,480 -235 -507 -5,104 -5.67%
  YoY % 32.59% 3.09% -121.90% -955.32% 53.65% 90.07% -
  Horiz. % 70.43% 104.49% 107.82% 48.59% 4.60% 9.93% 100.00%
NP 3,305 101 17,829 5,395 5,404 -30,905 441 39.85%
  YoY % 3,172.28% -99.43% 230.47% -0.17% 117.49% -7,107.94% -
  Horiz. % 749.43% 22.90% 4,042.86% 1,223.36% 1,225.40% -7,007.94% 100.00%
NP to SH -819 -9,486 9,605 363 4,103 -29,992 489 -
  YoY % 91.37% -198.76% 2,546.01% -91.15% 113.68% -6,233.33% -
  Horiz. % -167.48% -1,939.88% 1,964.21% 74.23% 839.06% -6,133.33% 100.00%
Tax Rate 52.10 % 98.14 % 23.59 % 31.49 % 4.17 % - % 92.05 % -9.04%
  YoY % -46.91% 316.02% -25.09% 655.16% 0.00% 0.00% -
  Horiz. % 56.60% 106.62% 25.63% 34.21% 4.53% 0.00% 100.00%
Total Cost 341,491 367,658 362,264 371,026 181,844 180,736 264,505 4.35%
  YoY % -7.12% 1.49% -2.36% 104.04% 0.61% -31.67% -
  Horiz. % 129.11% 139.00% 136.96% 140.27% 68.75% 68.33% 100.00%
Net Worth 62,210 61,147 73,599 12,164 63,550 62,326 91,264 -6.18%
  YoY % 1.74% -16.92% 505.05% -80.86% 1.96% -31.71% -
  Horiz. % 68.16% 67.00% 80.64% 13.33% 69.63% 68.29% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 62,210 61,147 73,599 12,164 63,550 62,326 91,264 -6.18%
  YoY % 1.74% -16.92% 505.05% -80.86% 1.96% -31.71% -
  Horiz. % 68.16% 67.00% 80.64% 13.33% 69.63% 68.29% 100.00%
NOSH 101,984 101,912 115,000 19,941 102,500 103,876 104,901 -0.47%
  YoY % 0.07% -11.38% 476.69% -80.55% -1.33% -0.98% -
  Horiz. % 97.22% 97.15% 109.63% 19.01% 97.71% 99.02% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.96 % 0.03 % 4.69 % 1.43 % 2.89 % -20.63 % 0.17 % 33.41%
  YoY % 3,100.00% -99.36% 227.97% -50.52% 114.01% -12,235.29% -
  Horiz. % 564.71% 17.65% 2,758.82% 841.18% 1,700.00% -12,135.29% 100.00%
ROE -1.32 % -15.51 % 13.05 % 2.98 % 6.46 % -48.12 % 0.54 % -
  YoY % 91.49% -218.85% 337.92% -53.87% 113.42% -9,011.11% -
  Horiz. % -244.44% -2,872.22% 2,416.67% 551.85% 1,196.30% -8,911.11% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 338.09 360.86 330.52 1,887.65 182.68 144.24 252.57 4.98%
  YoY % -6.31% 9.18% -82.49% 933.31% 26.65% -42.89% -
  Horiz. % 133.86% 142.88% 130.86% 747.38% 72.33% 57.11% 100.00%
EPS -0.80 -9.31 8.35 1.82 4.00 -28.87 0.47 -
  YoY % 91.41% -211.50% 358.79% -54.50% 113.86% -6,242.55% -
  Horiz. % -170.21% -1,980.85% 1,776.60% 387.23% 851.06% -6,142.55% 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 0.6100 0.6000 0.6400 0.6100 0.6200 0.6000 0.8700 -5.74%
  YoY % 1.67% -6.25% 4.92% -1.61% 3.33% -31.03% -
  Horiz. % 70.11% 68.97% 73.56% 70.11% 71.26% 68.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 289,591
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.06 126.99 131.25 129.98 64.66 51.74 91.49 4.48%
  YoY % -6.24% -3.25% 0.98% 101.02% 24.97% -43.45% -
  Horiz. % 130.13% 138.80% 143.46% 142.07% 70.67% 56.55% 100.00%
EPS -0.28 -3.28 3.32 0.13 1.42 -10.36 0.17 -
  YoY % 91.46% -198.80% 2,453.85% -90.85% 113.71% -6,194.12% -
  Horiz. % -164.71% -1,929.41% 1,952.94% 76.47% 835.29% -6,094.12% 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 0.2148 0.2112 0.2542 0.0420 0.2194 0.2152 0.3151 -6.18%
  YoY % 1.70% -16.92% 505.24% -80.86% 1.95% -31.70% -
  Horiz. % 68.17% 67.03% 80.67% 13.33% 69.63% 68.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.2950 0.3700 0.3400 0.3900 0.1800 0.5000 0.6000 -
P/RPS 0.09 0.10 0.10 0.02 0.10 0.35 0.24 -15.07%
  YoY % -10.00% 0.00% 400.00% -80.00% -71.43% 45.83% -
  Horiz. % 37.50% 41.67% 41.67% 8.33% 41.67% 145.83% 100.00%
P/EPS -36.73 -3.98 4.07 21.42 4.50 -1.73 128.71 -
  YoY % -822.86% -197.79% -81.00% 376.00% 360.12% -101.34% -
  Horiz. % -28.54% -3.09% 3.16% 16.64% 3.50% -1.34% 100.00%
EY -2.72 -25.16 24.57 4.67 22.24 -57.75 0.78 -
  YoY % 89.19% -202.40% 426.12% -79.00% 138.51% -7,503.85% -
  Horiz. % -348.72% -3,225.64% 3,150.00% 598.72% 2,851.28% -7,403.85% 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 0.48 0.62 0.53 0.64 0.29 0.83 0.69 -5.86%
  YoY % -22.58% 16.98% -17.19% 120.69% -65.06% 20.29% -
  Horiz. % 69.57% 89.86% 76.81% 92.75% 42.03% 120.29% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 -
Price 0.3700 0.3400 0.3800 0.3500 0.2700 0.4400 0.4600 -
P/RPS 0.11 0.09 0.11 0.02 0.15 0.31 0.18 -7.87%
  YoY % 22.22% -18.18% 450.00% -86.67% -51.61% 72.22% -
  Horiz. % 61.11% 50.00% 61.11% 11.11% 83.33% 172.22% 100.00%
P/EPS -46.07 -3.65 4.55 19.23 6.75 -1.52 98.68 -
  YoY % -1,162.19% -180.22% -76.34% 184.89% 544.08% -101.54% -
  Horiz. % -46.69% -3.70% 4.61% 19.49% 6.84% -1.54% 100.00%
EY -2.17 -27.38 21.98 5.20 14.83 -65.62 1.01 -
  YoY % 92.07% -224.57% 322.69% -64.94% 122.60% -6,597.03% -
  Horiz. % -214.85% -2,710.89% 2,176.24% 514.85% 1,468.32% -6,497.03% 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 0.61 0.57 0.59 0.57 0.44 0.73 0.53 2.37%
  YoY % 7.02% -3.39% 3.51% 29.55% -39.73% 37.74% -
  Horiz. % 115.09% 107.55% 111.32% 107.55% 83.02% 137.74% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers