Highlights

[BTECH] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -35.50%    YoY -     1.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 17,586 16,550 15,096 15,942 16,121 15,776 14,848 11.93%
  QoQ % 6.26% 9.63% -5.31% -1.11% 2.19% 6.25% -
  Horiz. % 118.44% 111.46% 101.67% 107.37% 108.58% 106.25% 100.00%
PBT 2,588 2,020 1,532 1,844 2,338 2,400 2,024 17.79%
  QoQ % 28.12% 31.85% -16.92% -21.15% -2.56% 18.58% -
  Horiz. % 127.87% 99.80% 75.69% 91.11% 115.55% 118.58% 100.00%
Tax -978 -852 -744 -826 -720 -808 -728 21.78%
  QoQ % -14.87% -14.52% 9.93% -14.72% 10.89% -10.99% -
  Horiz. % 134.43% 117.03% 102.20% 113.46% 98.90% 110.99% 100.00%
NP 1,609 1,168 788 1,018 1,618 1,592 1,296 15.51%
  QoQ % 37.79% 48.22% -22.59% -37.11% 1.68% 22.84% -
  Horiz. % 124.18% 90.12% 60.80% 78.55% 124.90% 122.84% 100.00%
NP to SH 1,536 1,104 752 1,069 1,657 1,642 1,344 9.30%
  QoQ % 39.13% 46.81% -29.65% -35.50% 0.93% 22.17% -
  Horiz. % 114.29% 82.14% 55.95% 79.54% 123.31% 122.17% 100.00%
Tax Rate 37.82 % 42.18 % 48.56 % 44.79 % 30.79 % 33.67 % 35.97 % 3.40%
  QoQ % -10.34% -13.14% 8.42% 45.47% -8.55% -6.39% -
  Horiz. % 105.14% 117.26% 135.00% 124.52% 85.60% 93.61% 100.00%
Total Cost 15,977 15,382 14,308 14,924 14,502 14,184 13,552 11.59%
  QoQ % 3.87% 7.51% -4.13% 2.91% 2.25% 4.66% -
  Horiz. % 117.90% 113.50% 105.58% 110.12% 107.01% 104.66% 100.00%
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,208 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 113.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 35,060 32,618 37,599 35,233 32,977 30,787 31,015 8.51%
  QoQ % 7.49% -13.25% 6.72% 6.84% 7.11% -0.73% -
  Horiz. % 113.04% 105.17% 121.23% 113.60% 106.33% 99.27% 100.00%
NOSH 250,434 250,909 268,571 251,666 253,673 256,562 258,461 -2.08%
  QoQ % -0.19% -6.58% 6.72% -0.79% -1.13% -0.73% -
  Horiz. % 96.89% 97.08% 103.91% 97.37% 98.15% 99.27% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.15 % 7.06 % 5.22 % 6.39 % 10.04 % 10.09 % 8.73 % 3.18%
  QoQ % 29.60% 35.25% -18.31% -36.35% -0.50% 15.58% -
  Horiz. % 104.81% 80.87% 59.79% 73.20% 115.01% 115.58% 100.00%
ROE 4.38 % 3.38 % 2.00 % 3.03 % 5.03 % 5.33 % 4.33 % 0.77%
  QoQ % 29.59% 69.00% -33.99% -39.76% -5.63% 23.09% -
  Horiz. % 101.15% 78.06% 46.19% 69.98% 116.17% 123.09% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.02 6.60 5.62 6.33 6.36 6.15 5.74 14.35%
  QoQ % 6.36% 17.44% -11.22% -0.47% 3.41% 7.14% -
  Horiz. % 122.30% 114.98% 97.91% 110.28% 110.80% 107.14% 100.00%
EPS 0.61 0.44 0.28 0.42 0.65 0.64 0.52 11.22%
  QoQ % 38.64% 57.14% -33.33% -35.38% 1.56% 23.08% -
  Horiz. % 117.31% 84.62% 53.85% 80.77% 125.00% 123.08% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1400 0.1300 0.1400 0.1400 0.1300 0.1200 0.1200 10.81%
  QoQ % 7.69% -7.14% 0.00% 7.69% 8.33% 0.00% -
  Horiz. % 116.67% 108.33% 116.67% 116.67% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.98 6.57 5.99 6.33 6.40 6.26 5.89 11.97%
  QoQ % 6.24% 9.68% -5.37% -1.09% 2.24% 6.28% -
  Horiz. % 118.51% 111.55% 101.70% 107.47% 108.66% 106.28% 100.00%
EPS 0.61 0.44 0.30 0.42 0.66 0.65 0.53 9.82%
  QoQ % 38.64% 46.67% -28.57% -36.36% 1.54% 22.64% -
  Horiz. % 115.09% 83.02% 56.60% 79.25% 124.53% 122.64% 100.00%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1391 0.1294 0.1492 0.1398 0.1309 0.1222 0.1231 8.48%
  QoQ % 7.50% -13.27% 6.72% 6.80% 7.12% -0.73% -
  Horiz. % 113.00% 105.12% 121.20% 113.57% 106.34% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0950 0.1200 0.1050 0.1100 0.1300 0.1200 0.1000 -
P/RPS 1.35 1.82 1.87 1.74 2.05 1.95 1.74 -15.55%
  QoQ % -25.82% -2.67% 7.47% -15.12% 5.13% 12.07% -
  Horiz. % 77.59% 104.60% 107.47% 100.00% 117.82% 112.07% 100.00%
P/EPS 15.49 27.27 37.50 25.90 19.90 18.75 19.23 -13.42%
  QoQ % -43.20% -27.28% 44.79% 30.15% 6.13% -2.50% -
  Horiz. % 80.55% 141.81% 195.01% 134.69% 103.48% 97.50% 100.00%
EY 6.46 3.67 2.67 3.86 5.03 5.33 5.20 15.55%
  QoQ % 76.02% 37.45% -30.83% -23.26% -5.63% 2.50% -
  Horiz. % 124.23% 70.58% 51.35% 74.23% 96.73% 102.50% 100.00%
DY 0.00 0.00 0.00 4.36 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.68 0.92 0.75 0.79 1.00 1.00 0.83 -12.43%
  QoQ % -26.09% 22.67% -5.06% -21.00% 0.00% 20.48% -
  Horiz. % 81.93% 110.84% 90.36% 95.18% 120.48% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 13/05/11 28/02/11 24/11/10 25/08/10 11/05/10 -
Price 0.1200 0.1050 0.1600 0.1050 0.1300 0.1000 0.1300 -
P/RPS 1.71 1.59 2.85 1.66 2.05 1.63 2.26 -16.95%
  QoQ % 7.55% -44.21% 71.69% -19.02% 25.77% -27.88% -
  Horiz. % 75.66% 70.35% 126.11% 73.45% 90.71% 72.12% 100.00%
P/EPS 19.57 23.86 57.14 24.72 19.90 15.63 25.00 -15.05%
  QoQ % -17.98% -58.24% 131.15% 24.22% 27.32% -37.48% -
  Horiz. % 78.28% 95.44% 228.56% 98.88% 79.60% 62.52% 100.00%
EY 5.11 4.19 1.75 4.05 5.03 6.40 4.00 17.72%
  QoQ % 21.96% 139.43% -56.79% -19.48% -21.41% 60.00% -
  Horiz. % 127.75% 104.75% 43.75% 101.25% 125.75% 160.00% 100.00%
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.81 1.14 0.75 1.00 0.83 1.08 -14.08%
  QoQ % 6.17% -28.95% 52.00% -25.00% 20.48% -23.15% -
  Horiz. % 79.63% 75.00% 105.56% 69.44% 92.59% 76.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS