Highlights

[BTECH] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     46.81%    YoY -     -32.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 20,556 18,546 17,586 16,550 15,096 15,942 16,121 17.57%
  QoQ % 10.84% 5.45% 6.26% 9.63% -5.31% -1.11% -
  Horiz. % 127.51% 115.04% 109.09% 102.66% 93.64% 98.89% 100.00%
PBT 3,228 4,173 2,588 2,020 1,532 1,844 2,338 23.94%
  QoQ % -22.65% 61.24% 28.12% 31.85% -16.92% -21.15% -
  Horiz. % 138.03% 178.44% 110.66% 86.37% 65.51% 78.85% 100.00%
Tax -1,052 -1,067 -978 -852 -744 -826 -720 28.73%
  QoQ % 1.41% -9.03% -14.87% -14.52% 9.93% -14.72% -
  Horiz. % 146.11% 148.19% 135.93% 118.33% 103.33% 114.72% 100.00%
NP 2,176 3,106 1,609 1,168 788 1,018 1,618 21.78%
  QoQ % -29.94% 93.00% 37.79% 48.22% -22.59% -37.11% -
  Horiz. % 134.43% 191.89% 99.42% 72.16% 48.68% 62.89% 100.00%
NP to SH 2,048 3,053 1,536 1,104 752 1,069 1,657 15.14%
  QoQ % -32.92% 98.76% 39.13% 46.81% -29.65% -35.50% -
  Horiz. % 123.57% 184.21% 92.68% 66.61% 45.37% 64.50% 100.00%
Tax Rate 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % 44.79 % 30.79 % 3.86%
  QoQ % 27.45% -32.39% -10.34% -13.14% 8.42% 45.47% -
  Horiz. % 105.85% 83.05% 122.83% 136.99% 157.71% 145.47% 100.00%
Total Cost 18,380 15,440 15,977 15,382 14,308 14,924 14,502 17.09%
  QoQ % 19.04% -3.36% 3.87% 7.51% -4.13% 2.91% -
  Horiz. % 126.74% 106.46% 110.17% 106.06% 98.66% 102.91% 100.00%
Net Worth 40,319 40,428 35,060 32,618 37,599 35,233 32,977 14.33%
  QoQ % -0.27% 15.31% 7.49% -13.25% 6.72% 6.84% -
  Horiz. % 122.27% 122.59% 106.32% 98.91% 114.02% 106.84% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,212 - - - 1,208 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.40% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 39.73 % - % - % - % 113.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.16% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,319 40,428 35,060 32,618 37,599 35,233 32,977 14.33%
  QoQ % -0.27% 15.31% 7.49% -13.25% 6.72% 6.84% -
  Horiz. % 122.27% 122.59% 106.32% 98.91% 114.02% 106.84% 100.00%
NOSH 252,000 252,678 250,434 250,909 268,571 251,666 253,673 -0.44%
  QoQ % -0.27% 0.90% -0.19% -6.58% 6.72% -0.79% -
  Horiz. % 99.34% 99.61% 98.72% 98.91% 105.87% 99.21% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 6.39 % 10.04 % 3.62%
  QoQ % -36.78% 83.06% 29.60% 35.25% -18.31% -36.35% -
  Horiz. % 105.48% 166.83% 91.14% 70.32% 51.99% 63.65% 100.00%
ROE 5.08 % 7.55 % 4.38 % 3.38 % 2.00 % 3.03 % 5.03 % 0.66%
  QoQ % -32.72% 72.37% 29.59% 69.00% -33.99% -39.76% -
  Horiz. % 100.99% 150.10% 87.08% 67.20% 39.76% 60.24% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.16 7.34 7.02 6.60 5.62 6.33 6.36 18.06%
  QoQ % 11.17% 4.56% 6.36% 17.44% -11.22% -0.47% -
  Horiz. % 128.30% 115.41% 110.38% 103.77% 88.36% 99.53% 100.00%
EPS 0.80 1.21 0.61 0.44 0.28 0.42 0.65 14.83%
  QoQ % -33.88% 98.36% 38.64% 57.14% -33.33% -35.38% -
  Horiz. % 123.08% 186.15% 93.85% 67.69% 43.08% 64.62% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1600 0.1600 0.1400 0.1300 0.1400 0.1400 0.1300 14.83%
  QoQ % 0.00% 14.29% 7.69% -7.14% 0.00% 7.69% -
  Horiz. % 123.08% 123.08% 107.69% 100.00% 107.69% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.16 7.36 6.98 6.57 5.99 6.33 6.40 17.56%
  QoQ % 10.87% 5.44% 6.24% 9.68% -5.37% -1.09% -
  Horiz. % 127.50% 115.00% 109.06% 102.66% 93.59% 98.91% 100.00%
EPS 0.80 1.21 0.61 0.44 0.30 0.42 0.66 13.67%
  QoQ % -33.88% 98.36% 38.64% 46.67% -28.57% -36.36% -
  Horiz. % 121.21% 183.33% 92.42% 66.67% 45.45% 63.64% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1600 0.1604 0.1391 0.1294 0.1492 0.1398 0.1309 14.31%
  QoQ % -0.25% 15.31% 7.50% -13.27% 6.72% 6.80% -
  Horiz. % 122.23% 122.54% 106.26% 98.85% 113.98% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1500 0.0950 0.1200 0.1050 0.1100 0.1300 -
P/RPS 1.72 2.04 1.35 1.82 1.87 1.74 2.05 -11.03%
  QoQ % -15.69% 51.11% -25.82% -2.67% 7.47% -15.12% -
  Horiz. % 83.90% 99.51% 65.85% 88.78% 91.22% 84.88% 100.00%
P/EPS 17.23 12.41 15.49 27.27 37.50 25.90 19.90 -9.15%
  QoQ % 38.84% -19.88% -43.20% -27.28% 44.79% 30.15% -
  Horiz. % 86.58% 62.36% 77.84% 137.04% 188.44% 130.15% 100.00%
EY 5.80 8.06 6.46 3.67 2.67 3.86 5.03 9.95%
  QoQ % -28.04% 24.77% 76.02% 37.45% -30.83% -23.26% -
  Horiz. % 115.31% 160.24% 128.43% 72.96% 53.08% 76.74% 100.00%
DY 0.00 3.20 0.00 0.00 0.00 4.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.39% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.88 0.94 0.68 0.92 0.75 0.79 1.00 -8.16%
  QoQ % -6.38% 38.24% -26.09% 22.67% -5.06% -21.00% -
  Horiz. % 88.00% 94.00% 68.00% 92.00% 75.00% 79.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 -
Price 0.1500 0.1200 0.1200 0.1050 0.1600 0.1050 0.1300 -
P/RPS 1.84 1.63 1.71 1.59 2.85 1.66 2.05 -6.95%
  QoQ % 12.88% -4.68% 7.55% -44.21% 71.69% -19.02% -
  Horiz. % 89.76% 79.51% 83.41% 77.56% 139.02% 80.98% 100.00%
P/EPS 18.46 9.93 19.57 23.86 57.14 24.72 19.90 -4.88%
  QoQ % 85.90% -49.26% -17.98% -58.24% 131.15% 24.22% -
  Horiz. % 92.76% 49.90% 98.34% 119.90% 287.14% 124.22% 100.00%
EY 5.42 10.07 5.11 4.19 1.75 4.05 5.03 5.10%
  QoQ % -46.18% 97.06% 21.96% 139.43% -56.79% -19.48% -
  Horiz. % 107.75% 200.20% 101.59% 83.30% 34.79% 80.52% 100.00%
DY 0.00 4.00 0.00 0.00 0.00 4.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.53% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.94 0.75 0.86 0.81 1.14 0.75 1.00 -4.04%
  QoQ % 25.33% -12.79% 6.17% -28.95% 52.00% -25.00% -
  Horiz. % 94.00% 75.00% 86.00% 81.00% 114.00% 75.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers