[BINTAI] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -9.2%
YoY- 2546.01%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 305,829 370,101 404,540 380,093 356,385 336,505 349,776 -8.53%
PBT 20,678 35,924 31,697 23,332 20,992 4,637 2,898 269.30%
Tax -5,200 -6,911 -5,917 -5,503 -4,883 -2,592 -2,577 59.47%
NP 15,478 29,013 25,780 17,829 16,109 2,045 321 1215.44%
-
NP to SH 7,644 18,446 16,962 9,605 10,578 -680 -3,914 -
-
Tax Rate 25.15% 19.24% 18.67% 23.59% 23.26% 55.90% 88.92% -
Total Cost 290,351 341,088 378,760 362,264 340,276 334,460 349,455 -11.59%
-
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.28%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 74,269 75,383 71,274 73,599 70,322 61,225 59,188 16.28%
NOSH 101,739 101,869 101,820 115,000 101,917 102,041 102,049 -0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.06% 7.84% 6.37% 4.69% 4.52% 0.61% 0.09% -
ROE 10.29% 24.47% 23.80% 13.05% 15.04% -1.11% -6.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 300.60 363.31 397.31 330.52 349.68 329.77 342.75 -8.35%
EPS 7.51 18.11 16.66 8.35 10.38 -0.67 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.70 0.64 0.69 0.60 0.58 16.52%
Adjusted Per Share Value based on latest NOSH - 115,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.07 30.34 33.16 31.16 29.21 27.58 28.67 -8.53%
EPS 0.63 1.51 1.39 0.79 0.87 -0.06 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0618 0.0584 0.0603 0.0576 0.0502 0.0485 16.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.36 0.26 0.34 0.34 0.31 0.29 0.29 -
P/RPS 0.12 0.07 0.09 0.10 0.09 0.09 0.08 30.94%
P/EPS 4.79 1.44 2.04 4.07 2.99 -43.52 -7.56 -
EY 20.87 69.64 49.00 24.57 33.48 -2.30 -13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.35 0.49 0.53 0.45 0.48 0.50 -1.33%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 25/08/11 26/05/11 24/02/11 11/11/10 26/08/10 -
Price 0.36 0.31 0.325 0.38 0.31 0.37 0.30 -
P/RPS 0.12 0.09 0.08 0.11 0.09 0.11 0.09 21.07%
P/EPS 4.79 1.71 1.95 4.55 2.99 -55.52 -7.82 -
EY 20.87 58.41 51.26 21.98 33.48 -1.80 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.46 0.59 0.45 0.62 0.52 -3.87%

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