Highlights

[BTECH] QoQ TTM 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 -     22.59%    YoY -     -38.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,601 19,911 18,546 17,041 16,329 16,004 15,942 18.66%
  QoQ % 3.47% 7.36% 8.83% 4.36% 2.03% 0.39% -
  Horiz. % 129.22% 124.90% 116.33% 106.89% 102.43% 100.39% 100.00%
PBT 4,911 4,591 4,167 2,025 1,648 1,715 1,838 92.67%
  QoQ % 6.97% 10.18% 105.78% 22.88% -3.91% -6.69% -
  Horiz. % 267.19% 249.78% 226.71% 110.17% 89.66% 93.31% 100.00%
Tax -1,133 -1,144 -1,067 -1,020 -848 -830 -826 23.48%
  QoQ % 0.96% -7.22% -4.61% -20.28% -2.17% -0.48% -
  Horiz. % 137.17% 138.50% 129.18% 123.49% 102.66% 100.48% 100.00%
NP 3,778 3,447 3,100 1,005 800 885 1,012 140.84%
  QoQ % 9.60% 11.19% 208.46% 25.62% -9.60% -12.55% -
  Horiz. % 373.32% 340.61% 306.32% 99.31% 79.05% 87.45% 100.00%
NP to SH 3,670 3,346 3,022 966 788 909 1,057 129.47%
  QoQ % 9.68% 10.72% 212.84% 22.59% -13.31% -14.00% -
  Horiz. % 347.21% 316.56% 285.90% 91.39% 74.55% 86.00% 100.00%
Tax Rate 23.07 % 24.92 % 25.61 % 50.37 % 51.46 % 48.40 % 44.94 % -35.91%
  QoQ % -7.42% -2.69% -49.16% -2.12% 6.32% 7.70% -
  Horiz. % 51.34% 55.45% 56.99% 112.08% 114.51% 107.70% 100.00%
Total Cost 16,823 16,464 15,446 16,036 15,529 15,119 14,930 8.29%
  QoQ % 2.18% 6.59% -3.68% 3.26% 2.71% 1.27% -
  Horiz. % 112.68% 110.27% 103.46% 107.41% 104.01% 101.27% 100.00%
Net Worth 40,319 40,319 42,079 35,000 33,799 37,599 31,885 16.95%
  QoQ % 0.00% -4.18% 20.23% 3.55% -10.11% 17.92% -
  Horiz. % 126.45% 126.45% 131.97% 109.77% 106.00% 117.92% 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 1,262 1,262 1,262 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 34.40 % 37.73 % 41.77 % - % - % - % - % -
  QoQ % -8.83% -9.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.36% 90.33% 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 42,079 35,000 33,799 37,599 31,885 16.95%
  QoQ % 0.00% -4.18% 20.23% 3.55% -10.11% 17.92% -
  Horiz. % 126.45% 126.45% 131.97% 109.77% 106.00% 117.92% 100.00%
NOSH 252,000 252,000 262,999 250,000 259,999 268,571 265,714 -3.47%
  QoQ % 0.00% -4.18% 5.20% -3.85% -3.19% 1.08% -
  Horiz. % 94.84% 94.84% 98.98% 94.09% 97.85% 101.08% 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 18.34 % 17.31 % 16.72 % 5.90 % 4.90 % 5.53 % 6.35 % 102.94%
  QoQ % 5.95% 3.53% 183.39% 20.41% -11.39% -12.91% -
  Horiz. % 288.82% 272.60% 263.31% 92.91% 77.17% 87.09% 100.00%
ROE 9.10 % 8.30 % 7.18 % 2.76 % 2.33 % 2.42 % 3.31 % 96.37%
  QoQ % 9.64% 15.60% 160.14% 18.45% -3.72% -26.89% -
  Horiz. % 274.92% 250.76% 216.92% 83.38% 70.39% 73.11% 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 8.18 7.90 7.05 6.82 6.28 5.96 6.00 22.97%
  QoQ % 3.54% 12.06% 3.37% 8.60% 5.37% -0.67% -
  Horiz. % 136.33% 131.67% 117.50% 113.67% 104.67% 99.33% 100.00%
EPS 1.46 1.33 1.15 0.39 0.30 0.34 0.40 137.25%
  QoQ % 9.77% 15.65% 194.87% 30.00% -11.76% -15.00% -
  Horiz. % 365.00% 332.50% 287.50% 97.50% 75.00% 85.00% 100.00%
DPS 0.50 0.50 0.48 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 4.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.17% 104.17% 100.00% - - - -
NAPS 0.1600 0.1600 0.1600 0.1400 0.1300 0.1400 0.1200 21.16%
  QoQ % 0.00% 0.00% 14.29% 7.69% -7.14% 16.67% -
  Horiz. % 133.33% 133.33% 133.33% 116.67% 108.33% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.18 7.90 7.36 6.76 6.48 6.35 6.33 18.66%
  QoQ % 3.54% 7.34% 8.88% 4.32% 2.05% 0.32% -
  Horiz. % 129.23% 124.80% 116.27% 106.79% 102.37% 100.32% 100.00%
EPS 1.46 1.33 1.20 0.38 0.31 0.36 0.42 129.65%
  QoQ % 9.77% 10.83% 215.79% 22.58% -13.89% -14.29% -
  Horiz. % 347.62% 316.67% 285.71% 90.48% 73.81% 85.71% 100.00%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.1600 0.1600 0.1670 0.1389 0.1341 0.1492 0.1265 16.97%
  QoQ % 0.00% -4.19% 20.23% 3.58% -10.12% 17.94% -
  Horiz. % 126.48% 126.48% 132.02% 109.80% 106.01% 117.94% 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 1.77 2.13 1.39 1.91 1.76 1.83 -8.95%
  QoQ % -10.17% -16.90% 53.24% -27.23% 8.52% -3.83% -
  Horiz. % 86.89% 96.72% 116.39% 75.96% 104.37% 96.17% 100.00%
P/EPS 8.93 10.54 13.05 24.59 39.59 31.02 27.65 -52.96%
  QoQ % -15.28% -19.23% -46.93% -37.89% 27.63% 12.19% -
  Horiz. % 32.30% 38.12% 47.20% 88.93% 143.18% 112.19% 100.00%
EY 11.20 9.48 7.66 4.07 2.53 3.22 3.62 112.47%
  QoQ % 18.14% 23.76% 88.21% 60.87% -21.43% -11.05% -
  Horiz. % 309.39% 261.88% 211.60% 112.43% 69.89% 88.95% 100.00%
DY 3.85 3.58 3.20 0.00 0.00 0.00 0.00 -
  QoQ % 7.54% 11.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.31% 111.88% 100.00% - - - -
P/NAPS 0.81 0.88 0.94 0.68 0.92 0.75 0.92 -8.15%
  QoQ % -7.95% -6.38% 38.24% -26.09% 22.67% -18.48% -
  Horiz. % 88.04% 95.65% 102.17% 73.91% 100.00% 81.52% 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 1.90 1.70 1.76 1.67 2.69 1.75 -1.53%
  QoQ % -10.00% 11.76% -3.41% 5.39% -37.92% 53.71% -
  Horiz. % 97.71% 108.57% 97.14% 100.57% 95.43% 153.71% 100.00%
P/EPS 9.61 11.30 10.44 31.06 34.64 47.27 26.40 -49.05%
  QoQ % -14.96% 8.24% -66.39% -10.33% -26.72% 79.05% -
  Horiz. % 36.40% 42.80% 39.55% 117.65% 131.21% 179.05% 100.00%
EY 10.40 8.85 9.58 3.22 2.89 2.12 3.79 96.12%
  QoQ % 17.51% -7.62% 197.52% 11.42% 36.32% -44.06% -
  Horiz. % 274.41% 233.51% 252.77% 84.96% 76.25% 55.94% 100.00%
DY 3.58 3.34 4.00 0.00 0.00 0.00 0.00 -
  QoQ % 7.19% -16.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.50% 83.50% 100.00% - - - -
P/NAPS 0.88 0.94 0.75 0.86 0.81 1.14 0.88 -
  QoQ % -6.38% 25.33% -12.79% 6.17% -28.95% 29.55% -
  Horiz. % 100.00% 106.82% 85.23% 97.73% 92.05% 129.55% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers