[BINTAI] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 82.63%
YoY- -155.64%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 404,540 380,093 356,385 336,505 349,776 376,421 343,397 11.57%
PBT 31,697 23,332 20,992 4,637 2,898 7,875 3,690 321.08%
Tax -5,917 -5,503 -4,883 -2,592 -2,577 -2,480 -372 535.68%
NP 25,780 17,829 16,109 2,045 321 5,395 3,318 293.76%
-
NP to SH 16,962 9,605 10,578 -680 -3,914 363 -587 -
-
Tax Rate 18.67% 23.59% 23.26% 55.90% 88.92% 31.49% 10.08% -
Total Cost 378,760 362,264 340,276 334,460 349,455 371,026 340,079 7.46%
-
Net Worth 71,274 73,599 70,322 61,225 59,188 12,164 61,963 9.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 71,274 73,599 70,322 61,225 59,188 12,164 61,963 9.81%
NOSH 101,820 115,000 101,917 102,041 102,049 19,941 101,578 0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.37% 4.69% 4.52% 0.61% 0.09% 1.43% 0.97% -
ROE 23.80% 13.05% 15.04% -1.11% -6.61% 2.98% -0.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 397.31 330.52 349.68 329.77 342.75 1,887.65 338.06 11.40%
EPS 16.66 8.35 10.38 -0.67 -3.84 1.82 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.69 0.60 0.58 0.61 0.61 9.63%
Adjusted Per Share Value based on latest NOSH - 102,041
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.16 31.16 29.21 27.58 28.67 30.85 28.15 11.57%
EPS 1.39 0.79 0.87 -0.06 -0.32 0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.0603 0.0576 0.0502 0.0485 0.01 0.0508 9.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.34 0.34 0.31 0.29 0.29 0.39 0.35 -
P/RPS 0.09 0.10 0.09 0.09 0.08 0.02 0.10 -6.80%
P/EPS 2.04 4.07 2.99 -43.52 -7.56 21.42 -60.57 -
EY 49.00 24.57 33.48 -2.30 -13.23 4.67 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.45 0.48 0.50 0.64 0.57 -9.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.325 0.38 0.31 0.37 0.30 0.35 0.47 -
P/RPS 0.08 0.11 0.09 0.11 0.09 0.02 0.14 -31.20%
P/EPS 1.95 4.55 2.99 -55.52 -7.82 19.23 -81.33 -
EY 51.26 21.98 33.48 -1.80 -12.78 5.20 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.45 0.62 0.52 0.57 0.77 -29.13%

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