Highlights

[BTECH] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     98.76%    YoY -     185.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,197 20,660 20,556 18,546 17,586 16,550 15,096 25.32%
  QoQ % 2.60% 0.51% 10.84% 5.45% 6.26% 9.63% -
  Horiz. % 140.42% 136.86% 136.17% 122.85% 116.50% 109.63% 100.00%
PBT 3,548 3,508 3,228 4,173 2,588 2,020 1,532 74.78%
  QoQ % 1.14% 8.67% -22.65% 61.24% 28.12% 31.85% -
  Horiz. % 231.59% 228.98% 210.70% 272.39% 168.93% 131.85% 100.00%
Tax -1,061 -984 -1,052 -1,067 -978 -852 -744 26.64%
  QoQ % -7.86% 6.46% 1.41% -9.03% -14.87% -14.52% -
  Horiz. % 142.65% 132.26% 141.40% 143.41% 131.54% 114.52% 100.00%
NP 2,486 2,524 2,176 3,106 1,609 1,168 788 114.69%
  QoQ % -1.48% 15.99% -29.94% 93.00% 37.79% 48.22% -
  Horiz. % 315.57% 320.30% 276.14% 394.16% 204.23% 148.22% 100.00%
NP to SH 2,365 2,400 2,048 3,053 1,536 1,104 752 114.23%
  QoQ % -1.44% 17.19% -32.92% 98.76% 39.13% 46.81% -
  Horiz. % 314.54% 319.15% 272.34% 405.98% 204.26% 146.81% 100.00%
Tax Rate 29.91 % 28.05 % 32.59 % 25.57 % 37.82 % 42.18 % 48.56 % -27.54%
  QoQ % 6.63% -13.93% 27.45% -32.39% -10.34% -13.14% -
  Horiz. % 61.59% 57.76% 67.11% 52.66% 77.88% 86.86% 100.00%
Total Cost 18,710 18,136 18,380 15,440 15,977 15,382 14,308 19.53%
  QoQ % 3.17% -1.33% 19.04% -3.36% 3.87% 7.51% -
  Horiz. % 130.77% 126.75% 128.46% 107.91% 111.67% 107.51% 100.00%
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75%
  QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% -
  Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,212 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,319 40,319 40,319 40,428 35,060 32,618 37,599 4.75%
  QoQ % 0.00% 0.00% -0.27% 15.31% 7.49% -13.25% -
  Horiz. % 107.23% 107.23% 107.23% 107.52% 93.25% 86.75% 100.00%
NOSH 252,000 252,000 252,000 252,678 250,434 250,909 268,571 -4.15%
  QoQ % 0.00% 0.00% -0.27% 0.90% -0.19% -6.58% -
  Horiz. % 93.83% 93.83% 93.83% 94.08% 93.25% 93.42% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.73 % 12.22 % 10.59 % 16.75 % 9.15 % 7.06 % 5.22 % 71.31%
  QoQ % -4.01% 15.39% -36.78% 83.06% 29.60% 35.25% -
  Horiz. % 224.71% 234.10% 202.87% 320.88% 175.29% 135.25% 100.00%
ROE 5.87 % 5.95 % 5.08 % 7.55 % 4.38 % 3.38 % 2.00 % 104.59%
  QoQ % -1.34% 17.13% -32.72% 72.37% 29.59% 69.00% -
  Horiz. % 293.50% 297.50% 254.00% 377.50% 219.00% 169.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.41 8.20 8.16 7.34 7.02 6.60 5.62 30.73%
  QoQ % 2.56% 0.49% 11.17% 4.56% 6.36% 17.44% -
  Horiz. % 149.64% 145.91% 145.20% 130.60% 124.91% 117.44% 100.00%
EPS 0.93 0.96 0.80 1.21 0.61 0.44 0.28 122.13%
  QoQ % -3.12% 20.00% -33.88% 98.36% 38.64% 57.14% -
  Horiz. % 332.14% 342.86% 285.71% 432.14% 217.86% 157.14% 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 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 9.28%
  QoQ % 0.00% 0.00% 0.00% 14.29% 7.69% -7.14% -
  Horiz. % 114.29% 114.29% 114.29% 114.29% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.41 8.20 8.16 7.36 6.98 6.57 5.99 25.31%
  QoQ % 2.56% 0.49% 10.87% 5.44% 6.24% 9.68% -
  Horiz. % 140.40% 136.89% 136.23% 122.87% 116.53% 109.68% 100.00%
EPS 0.93 0.96 0.80 1.21 0.61 0.44 0.30 112.17%
  QoQ % -3.12% 20.00% -33.88% 98.36% 38.64% 46.67% -
  Horiz. % 310.00% 320.00% 266.67% 403.33% 203.33% 146.67% 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 0.1600 0.1600 0.1600 0.1604 0.1391 0.1294 0.1492 4.76%
  QoQ % 0.00% 0.00% -0.25% 15.31% 7.50% -13.27% -
  Horiz. % 107.24% 107.24% 107.24% 107.51% 93.23% 86.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 0.1050 -
P/RPS 1.43 1.59 1.72 2.04 1.35 1.82 1.87 -16.34%
  QoQ % -10.06% -7.56% -15.69% 51.11% -25.82% -2.67% -
  Horiz. % 76.47% 85.03% 91.98% 109.09% 72.19% 97.33% 100.00%
P/EPS 12.78 13.65 17.23 12.41 15.49 27.27 37.50 -51.11%
  QoQ % -6.37% -20.78% 38.84% -19.88% -43.20% -27.28% -
  Horiz. % 34.08% 36.40% 45.95% 33.09% 41.31% 72.72% 100.00%
EY 7.82 7.33 5.80 8.06 6.46 3.67 2.67 104.31%
  QoQ % 6.68% 26.38% -28.04% 24.77% 76.02% 37.45% -
  Horiz. % 292.88% 274.53% 217.23% 301.87% 241.95% 137.45% 100.00%
DY 0.00 0.00 0.00 3.20 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 0.75 0.81 0.88 0.94 0.68 0.92 0.75 -
  QoQ % -7.41% -7.95% -6.38% 38.24% -26.09% 22.67% -
  Horiz. % 100.00% 108.00% 117.33% 125.33% 90.67% 122.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 13/05/11 -
Price 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 0.1600 -
P/RPS 1.43 1.71 1.84 1.63 1.71 1.59 2.85 -36.78%
  QoQ % -16.37% -7.07% 12.88% -4.68% 7.55% -44.21% -
  Horiz. % 50.18% 60.00% 64.56% 57.19% 60.00% 55.79% 100.00%
P/EPS 12.78 14.70 18.46 9.93 19.57 23.86 57.14 -63.05%
  QoQ % -13.06% -20.37% 85.90% -49.26% -17.98% -58.24% -
  Horiz. % 22.37% 25.73% 32.31% 17.38% 34.25% 41.76% 100.00%
EY 7.82 6.80 5.42 10.07 5.11 4.19 1.75 170.56%
  QoQ % 15.00% 25.46% -46.18% 97.06% 21.96% 139.43% -
  Horiz. % 446.86% 388.57% 309.71% 575.43% 292.00% 239.43% 100.00%
DY 0.00 0.00 0.00 4.00 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 0.75 0.88 0.94 0.75 0.86 0.81 1.14 -24.30%
  QoQ % -14.77% -6.38% 25.33% -12.79% 6.17% -28.95% -
  Horiz. % 65.79% 77.19% 82.46% 65.79% 75.44% 71.05% 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
 
 

202  661  528  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.71+0.11 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.165-0.01 
 MAHSING 0.995-0.045 
 KGROUP-OR 0.0050.00 
 IRIS 0.2650.00 
 XOX 0.1050.00 
 PWORTH 0.0250.00 
 KANGER 0.17-0.005 

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