[BINTAI] QoQ TTM 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- 1655.59%
YoY- 1902.04%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 370,101 404,540 380,093 356,385 336,505 349,776 376,421 -1.12%
PBT 35,924 31,697 23,332 20,992 4,637 2,898 7,875 174.80%
Tax -6,911 -5,917 -5,503 -4,883 -2,592 -2,577 -2,480 97.90%
NP 29,013 25,780 17,829 16,109 2,045 321 5,395 206.63%
-
NP to SH 18,446 16,962 9,605 10,578 -680 -3,914 363 1268.65%
-
Tax Rate 19.24% 18.67% 23.59% 23.26% 55.90% 88.92% 31.49% -
Total Cost 341,088 378,760 362,264 340,276 334,460 349,455 371,026 -5.44%
-
Net Worth 75,383 71,274 73,599 70,322 61,225 59,188 12,164 237.01%
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 75,383 71,274 73,599 70,322 61,225 59,188 12,164 237.01%
NOSH 101,869 101,820 115,000 101,917 102,041 102,049 19,941 196.32%
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 7.84% 6.37% 4.69% 4.52% 0.61% 0.09% 1.43% -
ROE 24.47% 23.80% 13.05% 15.04% -1.11% -6.61% 2.98% -
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 363.31 397.31 330.52 349.68 329.77 342.75 1,887.65 -66.63%
EPS 18.11 16.66 8.35 10.38 -0.67 -3.84 1.82 361.98%
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 30.34 33.16 31.16 29.21 27.58 28.67 30.85 -1.10%
EPS 1.51 1.39 0.79 0.87 -0.06 -0.32 0.03 1259.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0584 0.0603 0.0576 0.0502 0.0485 0.01 236.39%
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 0.07 0.09 0.10 0.09 0.09 0.08 0.02 130.34%
P/EPS 1.44 2.04 4.07 2.99 -43.52 -7.56 21.42 -83.43%
EY 69.64 49.00 24.57 33.48 -2.30 -13.23 4.67 504.84%
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 0.09 0.08 0.11 0.09 0.11 0.09 0.02 172.31%
P/EPS 1.71 1.95 4.55 2.99 -55.52 -7.82 19.23 -80.04%
EY 58.41 51.26 21.98 33.48 -1.80 -12.78 5.20 400.82%
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