[BINTAI] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 0.75%
YoY- 258.76%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 109,370 190,898 238,404 281,087 272,038 195,651 113,919 -2.67%
PBT 9,454 16,730 23,423 30,389 30,085 26,317 15,690 -28.63%
Tax -2,831 -5,009 -6,812 -9,021 -8,876 -7,643 -4,623 -27.86%
NP 6,623 11,721 16,611 21,368 21,209 18,674 11,067 -28.96%
-
NP to SH 6,623 11,721 16,611 21,368 21,209 18,674 11,067 -28.96%
-
Tax Rate 29.94% 29.94% 29.08% 29.69% 29.50% 29.04% 29.46% -
Total Cost 102,747 179,177 221,793 259,719 250,829 176,977 102,852 -0.06%
-
Net Worth 83,058 82,835 123,488 96,356 115,417 117,030 72,856 9.12%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 4,116 4,116 4,116 2,759 2,759 2,759 2,759 30.52%
Div Payout % 62.15% 35.12% 24.78% 12.92% 13.01% 14.78% 24.94% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 83,058 82,835 123,488 96,356 115,417 117,030 72,856 9.12%
NOSH 83,058 82,835 82,325 48,178 55,223 55,203 55,194 31.28%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.06% 6.14% 6.97% 7.60% 7.80% 9.54% 9.71% -
ROE 7.97% 14.15% 13.45% 22.18% 18.38% 15.96% 15.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 131.68 230.45 289.59 583.43 492.61 354.42 206.40 -25.87%
EPS 7.97 14.15 20.18 44.35 38.41 33.83 20.05 -45.90%
DPS 4.96 4.97 5.00 5.73 5.00 5.00 5.00 -0.53%
NAPS 1.00 1.00 1.50 2.00 2.09 2.12 1.32 -16.88%
Adjusted Per Share Value based on latest NOSH - 48,178
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 8.96 15.65 19.54 23.04 22.30 16.04 9.34 -2.72%
EPS 0.54 0.96 1.36 1.75 1.74 1.53 0.91 -29.36%
DPS 0.34 0.34 0.34 0.23 0.23 0.23 0.23 29.73%
NAPS 0.0681 0.0679 0.1012 0.079 0.0946 0.0959 0.0597 9.16%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 6.00 5.95 4.92 8.20 8.80 7.60 7.90 -
P/RPS 4.56 2.58 1.70 1.41 1.79 2.14 3.83 12.32%
P/EPS 75.25 42.05 24.38 18.49 22.91 22.47 39.40 53.87%
EY 1.33 2.38 4.10 5.41 4.36 4.45 2.54 -35.00%
DY 0.83 0.84 1.02 0.70 0.57 0.66 0.63 20.15%
P/NAPS 6.00 5.95 3.28 4.10 4.21 3.58 5.98 0.22%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 24/08/00 - -
Price 6.95 6.25 5.65 5.00 8.30 9.60 0.00 -
P/RPS 5.28 2.71 1.95 0.86 1.68 2.71 0.00 -
P/EPS 87.16 44.17 28.00 11.27 21.61 28.38 0.00 -
EY 1.15 2.26 3.57 8.87 4.63 3.52 0.00 -
DY 0.71 0.80 0.88 1.15 0.60 0.52 0.00 -
P/NAPS 6.95 6.25 3.77 2.50 3.97 4.53 0.00 -

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 ⃤ & 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