Highlights

[BTECH] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     27.03%    YoY -     1.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,942 16,121 15,776 14,848 17,486 16,825 16,466 -2.13%
  QoQ % -1.11% 2.19% 6.25% -15.09% 3.93% 2.18% -
  Horiz. % 96.82% 97.91% 95.81% 90.17% 106.19% 102.18% 100.00%
PBT 1,844 2,338 2,400 2,024 1,908 2,004 1,992 -5.00%
  QoQ % -21.15% -2.56% 18.58% 6.08% -4.79% 0.60% -
  Horiz. % 92.57% 117.40% 120.48% 101.61% 95.78% 100.60% 100.00%
Tax -826 -720 -808 -728 -884 -917 -858 -2.50%
  QoQ % -14.72% 10.89% -10.99% 17.65% 3.63% -6.92% -
  Horiz. % 96.27% 83.92% 94.17% 84.85% 103.03% 106.92% 100.00%
NP 1,018 1,618 1,592 1,296 1,024 1,086 1,134 -6.92%
  QoQ % -37.11% 1.68% 22.84% 26.56% -5.77% -4.17% -
  Horiz. % 89.77% 142.74% 140.39% 114.29% 90.30% 95.83% 100.00%
NP to SH 1,069 1,657 1,642 1,344 1,058 1,092 1,154 -4.96%
  QoQ % -35.50% 0.93% 22.17% 27.03% -3.11% -5.37% -
  Horiz. % 92.63% 143.62% 142.29% 116.46% 91.68% 94.63% 100.00%
Tax Rate 44.79 % 30.79 % 33.67 % 35.97 % 46.33 % 45.78 % 43.07 % 2.64%
  QoQ % 45.47% -8.55% -6.39% -22.36% 1.20% 6.29% -
  Horiz. % 103.99% 71.49% 78.18% 83.52% 107.57% 106.29% 100.00%
Total Cost 14,924 14,502 14,184 13,552 16,462 15,738 15,332 -1.78%
  QoQ % 2.91% 2.25% 4.66% -17.68% 4.60% 2.65% -
  Horiz. % 97.34% 94.59% 92.51% 88.39% 107.37% 102.65% 100.00%
Net Worth 35,233 32,977 30,787 31,015 30,078 29,781 30,104 11.03%
  QoQ % 6.84% 7.11% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 117.04% 109.54% 102.27% 103.03% 99.91% 98.93% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,208 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 113.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 35,233 32,977 30,787 31,015 30,078 29,781 30,104 11.03%
  QoQ % 6.84% 7.11% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 117.04% 109.54% 102.27% 103.03% 99.91% 98.93% 100.00%
NOSH 251,666 253,673 256,562 258,461 250,652 248,181 250,869 0.21%
  QoQ % -0.79% -1.13% -0.73% 3.12% 1.00% -1.07% -
  Horiz. % 100.32% 101.12% 102.27% 103.03% 99.91% 98.93% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.39 % 10.04 % 10.09 % 8.73 % 5.86 % 6.46 % 6.89 % -4.89%
  QoQ % -36.35% -0.50% 15.58% 48.98% -9.29% -6.24% -
  Horiz. % 92.74% 145.72% 146.44% 126.71% 85.05% 93.76% 100.00%
ROE 3.03 % 5.03 % 5.33 % 4.33 % 3.52 % 3.67 % 3.83 % -14.42%
  QoQ % -39.76% -5.63% 23.09% 23.01% -4.09% -4.18% -
  Horiz. % 79.11% 131.33% 139.16% 113.05% 91.91% 95.82% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 6.36 6.15 5.74 6.98 6.78 6.56 -2.34%
  QoQ % -0.47% 3.41% 7.14% -17.77% 2.95% 3.35% -
  Horiz. % 96.49% 96.95% 93.75% 87.50% 106.40% 103.35% 100.00%
EPS 0.42 0.65 0.64 0.52 0.42 0.44 0.46 -5.87%
  QoQ % -35.38% 1.56% 23.08% 23.81% -4.55% -4.35% -
  Horiz. % 91.30% 141.30% 139.13% 113.04% 91.30% 95.65% 100.00%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1400 0.1300 0.1200 0.1200 0.1200 0.1200 0.1200 10.79%
  QoQ % 7.69% 8.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 108.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.33 6.40 6.26 5.89 6.94 6.68 6.53 -2.05%
  QoQ % -1.09% 2.24% 6.28% -15.13% 3.89% 2.30% -
  Horiz. % 96.94% 98.01% 95.87% 90.20% 106.28% 102.30% 100.00%
EPS 0.42 0.66 0.65 0.53 0.42 0.43 0.46 -5.87%
  QoQ % -36.36% 1.54% 22.64% 26.19% -2.33% -6.52% -
  Horiz. % 91.30% 143.48% 141.30% 115.22% 91.30% 93.48% 100.00%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1398 0.1309 0.1222 0.1231 0.1194 0.1182 0.1195 10.99%
  QoQ % 6.80% 7.12% -0.73% 3.10% 1.02% -1.09% -
  Horiz. % 116.99% 109.54% 102.26% 103.01% 99.92% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1100 0.1300 0.1200 0.1000 0.1100 0.1000 0.1100 -
P/RPS 1.74 2.05 1.95 1.74 1.58 1.48 1.68 2.36%
  QoQ % -15.12% 5.13% 12.07% 10.13% 6.76% -11.90% -
  Horiz. % 103.57% 122.02% 116.07% 103.57% 94.05% 88.10% 100.00%
P/EPS 25.90 19.90 18.75 19.23 26.06 22.73 23.91 5.46%
  QoQ % 30.15% 6.13% -2.50% -26.21% 14.65% -4.94% -
  Horiz. % 108.32% 83.23% 78.42% 80.43% 108.99% 95.06% 100.00%
EY 3.86 5.03 5.33 5.20 3.84 4.40 4.18 -5.16%
  QoQ % -23.26% -5.63% 2.50% 35.42% -12.73% 5.26% -
  Horiz. % 92.34% 120.33% 127.51% 124.40% 91.87% 105.26% 100.00%
DY 4.36 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.79 1.00 1.00 0.83 0.92 0.83 0.92 -9.63%
  QoQ % -21.00% 0.00% 20.48% -9.78% 10.84% -9.78% -
  Horiz. % 85.87% 108.70% 108.70% 90.22% 100.00% 90.22% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 11/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.1050 0.1300 0.1000 0.1300 0.1200 0.1100 0.1200 -
P/RPS 1.66 2.05 1.63 2.26 1.72 1.62 1.83 -6.28%
  QoQ % -19.02% 25.77% -27.88% 31.40% 6.17% -11.48% -
  Horiz. % 90.71% 112.02% 89.07% 123.50% 93.99% 88.52% 100.00%
P/EPS 24.72 19.90 15.63 25.00 28.43 25.00 26.09 -3.52%
  QoQ % 24.22% 27.32% -37.48% -12.06% 13.72% -4.18% -
  Horiz. % 94.75% 76.27% 59.91% 95.82% 108.97% 95.82% 100.00%
EY 4.05 5.03 6.40 4.00 3.52 4.00 3.83 3.78%
  QoQ % -19.48% -21.41% 60.00% 13.64% -12.00% 4.44% -
  Horiz. % 105.74% 131.33% 167.10% 104.44% 91.91% 104.44% 100.00%
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.75 1.00 0.83 1.08 1.00 0.92 1.00 -17.41%
  QoQ % -25.00% 20.48% -23.15% 8.00% 8.70% -8.00% -
  Horiz. % 75.00% 100.00% 83.00% 108.00% 100.00% 92.00% 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.
 


 

238  307  519  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.40-0.01 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.23+0.06 
 HSI-C7K 0.33-0.065 
 EKOVEST 0.835+0.02 
 HSI-C7J 0.105-0.02 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers