[BINTAI] YoY TTM 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- 35.41%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 305,829 356,385 343,397 177,186 177,264 294,245 661,050 -12.05%
PBT 20,678 20,992 3,690 -11,918 -12,497 7,215 -23,938 -
Tax -5,200 -4,883 -372 -160 -2,180 -2,613 4,094 -
NP 15,478 16,109 3,318 -12,078 -14,677 4,602 -19,844 -
-
NP to SH 7,644 10,578 -587 -12,329 -14,164 3,872 -19,844 -
-
Tax Rate 25.15% 23.26% 10.08% - - 36.22% - -
Total Cost 290,351 340,276 340,079 189,264 191,941 289,643 680,894 -13.23%
-
Net Worth 74,269 70,322 61,963 64,066 75,856 89,647 84,627 -2.15%
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 74,269 70,322 61,963 64,066 75,856 89,647 84,627 -2.15%
NOSH 101,739 101,917 101,578 103,333 103,912 103,043 101,960 -0.03%
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 5.06% 4.52% 0.97% -6.82% -8.28% 1.56% -3.00% -
ROE 10.29% 15.04% -0.95% -19.24% -18.67% 4.32% -23.45% -
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 300.60 349.68 338.06 171.47 170.59 285.55 648.34 -12.01%
EPS 7.51 10.38 -0.58 -11.93 -13.63 3.76 -19.46 -
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 25.07 29.21 28.15 14.52 14.53 24.12 54.18 -12.04%
EPS 0.63 0.87 -0.05 -1.01 -1.16 0.32 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0576 0.0508 0.0525 0.0622 0.0735 0.0694 -2.15%
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 0.12 0.09 0.10 0.06 0.29 0.34 0.16 -4.67%
P/EPS 4.79 2.99 -60.57 -0.92 -3.67 25.55 -5.29 -
EY 20.87 33.48 -1.65 -108.47 -27.26 3.91 -18.90 -
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 0.12 0.09 0.14 0.17 0.28 0.26 0.16 -4.67%
P/EPS 4.79 2.99 -81.33 -2.43 -3.45 19.96 -5.19 -
EY 20.87 33.48 -1.23 -41.14 -29.00 5.01 -19.27 -
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