Highlights

[BTECH] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     39.13%    YoY -     -7.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,660 20,556 18,546 17,586 16,550 15,096 15,942 18.88%
  QoQ % 0.51% 10.84% 5.45% 6.26% 9.63% -5.31% -
  Horiz. % 129.59% 128.94% 116.33% 110.32% 103.81% 94.69% 100.00%
PBT 3,508 3,228 4,173 2,588 2,020 1,532 1,844 53.59%
  QoQ % 8.67% -22.65% 61.24% 28.12% 31.85% -16.92% -
  Horiz. % 190.24% 175.05% 226.30% 140.35% 109.54% 83.08% 100.00%
Tax -984 -1,052 -1,067 -978 -852 -744 -826 12.39%
  QoQ % 6.46% 1.41% -9.03% -14.87% -14.52% 9.93% -
  Horiz. % 119.13% 127.36% 129.18% 118.48% 103.15% 90.07% 100.00%
NP 2,524 2,176 3,106 1,609 1,168 788 1,018 83.29%
  QoQ % 15.99% -29.94% 93.00% 37.79% 48.22% -22.59% -
  Horiz. % 247.94% 213.75% 305.11% 158.09% 114.73% 77.41% 100.00%
NP to SH 2,400 2,048 3,053 1,536 1,104 752 1,069 71.54%
  QoQ % 17.19% -32.92% 98.76% 39.13% 46.81% -29.65% -
  Horiz. % 224.51% 191.58% 285.59% 143.69% 103.27% 70.35% 100.00%
Tax Rate 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % 44.79 % -26.82%
  QoQ % -13.93% 27.45% -32.39% -10.34% -13.14% 8.42% -
  Horiz. % 62.63% 72.76% 57.09% 84.44% 94.17% 108.42% 100.00%
Total Cost 18,136 18,380 15,440 15,977 15,382 14,308 14,924 13.89%
  QoQ % -1.33% 19.04% -3.36% 3.87% 7.51% -4.13% -
  Horiz. % 121.52% 123.16% 103.46% 107.06% 103.07% 95.87% 100.00%
Net Worth 40,319 40,319 40,428 35,060 32,618 37,599 35,233 9.42%
  QoQ % 0.00% -0.27% 15.31% 7.49% -13.25% 6.72% -
  Horiz. % 114.44% 114.44% 114.75% 99.51% 92.58% 106.72% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,212 - - - 1,208 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 35.16% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,319 40,319 40,428 35,060 32,618 37,599 35,233 9.42%
  QoQ % 0.00% -0.27% 15.31% 7.49% -13.25% 6.72% -
  Horiz. % 114.44% 114.44% 114.75% 99.51% 92.58% 106.72% 100.00%
NOSH 252,000 252,000 252,678 250,434 250,909 268,571 251,666 0.09%
  QoQ % 0.00% -0.27% 0.90% -0.19% -6.58% 6.72% -
  Horiz. % 100.13% 100.13% 100.40% 99.51% 99.70% 106.72% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 6.39 % 54.13%
  QoQ % 15.39% -36.78% 83.06% 29.60% 35.25% -18.31% -
  Horiz. % 191.24% 165.73% 262.13% 143.19% 110.49% 81.69% 100.00%
ROE 5.95 % 5.08 % 7.55 % 4.38 % 3.38 % 2.00 % 3.03 % 56.88%
  QoQ % 17.13% -32.72% 72.37% 29.59% 69.00% -33.99% -
  Horiz. % 196.37% 167.66% 249.17% 144.55% 111.55% 66.01% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.20 8.16 7.34 7.02 6.60 5.62 6.33 18.85%
  QoQ % 0.49% 11.17% 4.56% 6.36% 17.44% -11.22% -
  Horiz. % 129.54% 128.91% 115.96% 110.90% 104.27% 88.78% 100.00%
EPS 0.96 0.80 1.21 0.61 0.44 0.28 0.42 73.61%
  QoQ % 20.00% -33.88% 98.36% 38.64% 57.14% -33.33% -
  Horiz. % 228.57% 190.48% 288.10% 145.24% 104.76% 66.67% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 0.1400 9.32%
  QoQ % 0.00% 0.00% 14.29% 7.69% -7.14% 0.00% -
  Horiz. % 114.29% 114.29% 114.29% 100.00% 92.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.20 8.16 7.36 6.98 6.57 5.99 6.33 18.85%
  QoQ % 0.49% 10.87% 5.44% 6.24% 9.68% -5.37% -
  Horiz. % 129.54% 128.91% 116.27% 110.27% 103.79% 94.63% 100.00%
EPS 0.96 0.80 1.21 0.61 0.44 0.30 0.42 73.61%
  QoQ % 20.00% -33.88% 98.36% 38.64% 46.67% -28.57% -
  Horiz. % 228.57% 190.48% 288.10% 145.24% 104.76% 71.43% 100.00%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1604 0.1391 0.1294 0.1492 0.1398 9.42%
  QoQ % 0.00% -0.25% 15.31% 7.50% -13.27% 6.72% -
  Horiz. % 114.45% 114.45% 114.74% 99.50% 92.56% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1300 0.1400 0.1500 0.0950 0.1200 0.1050 0.1100 -
P/RPS 1.59 1.72 2.04 1.35 1.82 1.87 1.74 -5.84%
  QoQ % -7.56% -15.69% 51.11% -25.82% -2.67% 7.47% -
  Horiz. % 91.38% 98.85% 117.24% 77.59% 104.60% 107.47% 100.00%
P/EPS 13.65 17.23 12.41 15.49 27.27 37.50 25.90 -34.78%
  QoQ % -20.78% 38.84% -19.88% -43.20% -27.28% 44.79% -
  Horiz. % 52.70% 66.53% 47.92% 59.81% 105.29% 144.79% 100.00%
EY 7.33 5.80 8.06 6.46 3.67 2.67 3.86 53.41%
  QoQ % 26.38% -28.04% 24.77% 76.02% 37.45% -30.83% -
  Horiz. % 189.90% 150.26% 208.81% 167.36% 95.08% 69.17% 100.00%
DY 0.00 0.00 3.20 0.00 0.00 0.00 4.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.88 0.94 0.68 0.92 0.75 0.79 1.68%
  QoQ % -7.95% -6.38% 38.24% -26.09% 22.67% -5.06% -
  Horiz. % 102.53% 111.39% 118.99% 86.08% 116.46% 94.94% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 28/02/11 -
Price 0.1400 0.1500 0.1200 0.1200 0.1050 0.1600 0.1050 -
P/RPS 1.71 1.84 1.63 1.71 1.59 2.85 1.66 2.00%
  QoQ % -7.07% 12.88% -4.68% 7.55% -44.21% 71.69% -
  Horiz. % 103.01% 110.84% 98.19% 103.01% 95.78% 171.69% 100.00%
P/EPS 14.70 18.46 9.93 19.57 23.86 57.14 24.72 -29.31%
  QoQ % -20.37% 85.90% -49.26% -17.98% -58.24% 131.15% -
  Horiz. % 59.47% 74.68% 40.17% 79.17% 96.52% 231.15% 100.00%
EY 6.80 5.42 10.07 5.11 4.19 1.75 4.05 41.31%
  QoQ % 25.46% -46.18% 97.06% 21.96% 139.43% -56.79% -
  Horiz. % 167.90% 133.83% 248.64% 126.17% 103.46% 43.21% 100.00%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.53% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.94 0.75 0.86 0.81 1.14 0.75 11.26%
  QoQ % -6.38% 25.33% -12.79% 6.17% -28.95% 52.00% -
  Horiz. % 117.33% 125.33% 100.00% 114.67% 108.00% 152.00% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers