[BINTAI] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -44.79%
YoY- 129.6%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 256,760 355,778 382,493 174,294 137,821 254,730 611,677 -13.46%
PBT 17,473 21,012 3,522 6,121 -18,518 5,537 4,256 26.52%
Tax -2,793 -3,197 6 189 -273 -4,172 -1,300 13.58%
NP 14,680 17,814 3,529 6,310 -18,792 1,365 2,956 30.60%
-
NP to SH 10,130 12,745 -874 5,378 -18,172 1,365 2,956 22.77%
-
Tax Rate 15.98% 15.22% -0.17% -3.09% - 75.35% 30.55% -
Total Cost 242,080 337,964 378,964 167,984 156,613 253,365 608,721 -14.23%
-
Net Worth 74,350 70,316 62,524 64,460 75,832 89,987 84,797 -2.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 74,350 70,316 62,524 64,460 75,832 89,987 84,797 -2.16%
NOSH 101,849 101,908 102,499 103,969 103,879 103,434 102,165 -0.05%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.72% 5.01% 0.92% 3.62% -13.64% 0.54% 0.48% -
ROE 13.63% 18.13% -1.40% 8.34% -23.96% 1.52% 3.49% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 252.10 349.12 373.16 167.64 132.67 246.27 598.71 -13.41%
EPS 9.95 12.51 -0.85 5.17 -17.49 1.32 2.89 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.61 0.62 0.73 0.87 0.83 -2.11%
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.05 29.16 31.35 14.29 11.30 20.88 50.14 -13.46%
EPS 0.83 1.04 -0.07 0.44 -1.49 0.11 0.24 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0576 0.0513 0.0528 0.0622 0.0738 0.0695 -2.17%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.36 0.31 0.35 0.11 0.50 0.96 1.03 -
P/RPS 0.14 0.09 0.09 0.07 0.38 0.39 0.17 -3.18%
P/EPS 3.62 2.48 -41.02 2.13 -2.86 72.73 35.60 -31.66%
EY 27.63 40.34 -2.44 47.03 -34.99 1.38 2.81 46.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.57 0.18 0.68 1.10 1.24 -14.33%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 -
Price 0.36 0.31 0.47 0.29 0.47 0.75 1.01 -
P/RPS 0.14 0.09 0.13 0.17 0.35 0.30 0.17 -3.18%
P/EPS 3.62 2.48 -55.08 5.61 -2.69 56.82 34.91 -31.44%
EY 27.63 40.34 -1.82 17.84 -37.22 1.76 2.86 45.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.77 0.47 0.64 0.86 1.22 -14.09%

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