[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1277.94%
YoY- 1557.17%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 303,132 377,292 383,948 355,778 323,116 279,504 376,421 -13.43%
PBT 24,724 24,896 22,306 21,012 -460 -8,564 7,875 114.26%
Tax -3,038 -2,056 -5,116 -3,197 -222 -400 -2,476 14.59%
NP 21,686 22,840 17,190 17,814 -682 -8,964 5,399 152.47%
-
NP to SH 16,600 19,468 9,536 12,745 -1,082 -9,960 364 1173.48%
-
Tax Rate 12.29% 8.26% 22.94% 15.22% - - 31.44% -
Total Cost 281,446 354,452 366,758 337,964 323,798 288,468 371,022 -16.81%
-
Net Worth 75,361 71,274 65,203 70,316 61,245 59,188 4,978 510.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 75,361 71,274 65,203 70,316 61,245 59,188 4,978 510.95%
NOSH 101,840 101,820 101,880 101,908 102,075 102,049 8,161 437.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.15% 6.05% 4.48% 5.01% -0.21% -3.21% 1.43% -
ROE 22.03% 27.31% 14.63% 18.13% -1.77% -16.83% 7.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 297.65 370.55 376.86 349.12 316.55 273.89 4,612.19 -83.88%
EPS 16.30 19.12 9.36 12.51 -1.06 -9.76 0.36 1167.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.64 0.69 0.60 0.58 0.61 13.73%
Adjusted Per Share Value based on latest NOSH - 101,917
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.85 30.93 31.47 29.16 26.49 22.91 30.85 -13.41%
EPS 1.36 1.60 0.78 1.04 -0.09 -0.82 0.03 1168.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0584 0.0534 0.0576 0.0502 0.0485 0.0041 509.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.34 0.34 0.31 0.29 0.29 0.39 -
P/RPS 0.09 0.09 0.09 0.09 0.09 0.11 0.01 332.09%
P/EPS 1.60 1.78 3.63 2.48 -27.36 -2.97 8.74 -67.72%
EY 62.69 56.24 27.53 40.34 -3.66 -33.66 11.44 210.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.53 0.45 0.48 0.50 0.64 -33.10%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 -
Price 0.31 0.325 0.38 0.31 0.37 0.30 0.35 -
P/RPS 0.10 0.09 0.10 0.09 0.12 0.11 0.01 363.50%
P/EPS 1.90 1.70 4.06 2.48 -34.91 -3.07 7.85 -61.12%
EY 52.58 58.83 24.63 40.34 -2.86 -32.53 12.74 157.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.59 0.45 0.62 0.52 0.57 -18.40%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment