Highlights

[BTECH] QoQ TTM 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 -     212.84%    YoY -     185.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,254 20,601 19,911 18,546 17,041 16,329 16,004 20.76%
  QoQ % 3.17% 3.47% 7.36% 8.83% 4.36% 2.03% -
  Horiz. % 132.80% 128.72% 124.41% 115.88% 106.48% 102.03% 100.00%
PBT 4,887 4,911 4,591 4,167 2,025 1,648 1,715 100.61%
  QoQ % -0.49% 6.97% 10.18% 105.78% 22.88% -3.91% -
  Horiz. % 284.96% 286.36% 267.70% 242.97% 118.08% 96.09% 100.00%
Tax -1,129 -1,133 -1,144 -1,067 -1,020 -848 -830 22.70%
  QoQ % 0.35% 0.96% -7.22% -4.61% -20.28% -2.17% -
  Horiz. % 136.02% 136.51% 137.83% 128.55% 122.89% 102.17% 100.00%
NP 3,758 3,778 3,447 3,100 1,005 800 885 161.54%
  QoQ % -0.53% 9.60% 11.19% 208.46% 25.62% -9.60% -
  Horiz. % 424.63% 426.89% 389.49% 350.28% 113.56% 90.40% 100.00%
NP to SH 3,614 3,670 3,346 3,022 966 788 909 150.34%
  QoQ % -1.53% 9.68% 10.72% 212.84% 22.59% -13.31% -
  Horiz. % 397.58% 403.74% 368.10% 332.45% 106.27% 86.69% 100.00%
Tax Rate 23.10 % 23.07 % 24.92 % 25.61 % 50.37 % 51.46 % 48.40 % -38.85%
  QoQ % 0.13% -7.42% -2.69% -49.16% -2.12% 6.32% -
  Horiz. % 47.73% 47.67% 51.49% 52.91% 104.07% 106.32% 100.00%
Total Cost 17,496 16,823 16,464 15,446 16,036 15,529 15,119 10.19%
  QoQ % 4.00% 2.18% 6.59% -3.68% 3.26% 2.71% -
  Horiz. % 115.72% 111.27% 108.90% 102.16% 106.07% 102.71% 100.00%
Net Worth 40,319 40,319 40,319 42,079 35,000 33,799 37,599 4.75%
  QoQ % 0.00% 0.00% -4.18% 20.23% 3.55% -10.11% -
  Horiz. % 107.23% 107.23% 107.23% 111.91% 93.09% 89.89% 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 1,262 1,262 1,262 1,262 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 34.93 % 34.40 % 37.73 % 41.77 % - % - % - % -
  QoQ % 1.54% -8.83% -9.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.62% 82.36% 90.33% 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 42,079 35,000 33,799 37,599 4.75%
  QoQ % 0.00% 0.00% -4.18% 20.23% 3.55% -10.11% -
  Horiz. % 107.23% 107.23% 107.23% 111.91% 93.09% 89.89% 100.00%
NOSH 252,000 252,000 252,000 262,999 250,000 259,999 268,571 -4.15%
  QoQ % 0.00% 0.00% -4.18% 5.20% -3.85% -3.19% -
  Horiz. % 93.83% 93.83% 93.83% 97.93% 93.09% 96.81% 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 17.68 % 18.34 % 17.31 % 16.72 % 5.90 % 4.90 % 5.53 % 116.56%
  QoQ % -3.60% 5.95% 3.53% 183.39% 20.41% -11.39% -
  Horiz. % 319.71% 331.65% 313.02% 302.35% 106.69% 88.61% 100.00%
ROE 8.96 % 9.10 % 8.30 % 7.18 % 2.76 % 2.33 % 2.42 % 138.76%
  QoQ % -1.54% 9.64% 15.60% 160.14% 18.45% -3.72% -
  Horiz. % 370.25% 376.03% 342.98% 296.69% 114.05% 96.28% 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 8.43 8.18 7.90 7.05 6.82 6.28 5.96 25.93%
  QoQ % 3.06% 3.54% 12.06% 3.37% 8.60% 5.37% -
  Horiz. % 141.44% 137.25% 132.55% 118.29% 114.43% 105.37% 100.00%
EPS 1.43 1.46 1.33 1.15 0.39 0.30 0.34 159.88%
  QoQ % -2.05% 9.77% 15.65% 194.87% 30.00% -11.76% -
  Horiz. % 420.59% 429.41% 391.18% 338.24% 114.71% 88.24% 100.00%
DPS 0.50 0.50 0.50 0.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 4.17% 0.00% 0.00% 0.00% -
  Horiz. % 104.17% 104.17% 104.17% 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 8.43 8.18 7.90 7.36 6.76 6.48 6.35 20.73%
  QoQ % 3.06% 3.54% 7.34% 8.88% 4.32% 2.05% -
  Horiz. % 132.76% 128.82% 124.41% 115.91% 106.46% 102.05% 100.00%
EPS 1.43 1.46 1.33 1.20 0.38 0.31 0.36 150.19%
  QoQ % -2.05% 9.77% 10.83% 215.79% 22.58% -13.89% -
  Horiz. % 397.22% 405.56% 369.44% 333.33% 105.56% 86.11% 100.00%
DPS 0.50 0.50 0.50 0.50 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% 100.00% - - -
NAPS 0.1600 0.1600 0.1600 0.1670 0.1389 0.1341 0.1492 4.76%
  QoQ % 0.00% 0.00% -4.19% 20.23% 3.58% -10.12% -
  Horiz. % 107.24% 107.24% 107.24% 111.93% 93.10% 89.88% 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 1.42 1.59 1.77 2.13 1.39 1.91 1.76 -13.30%
  QoQ % -10.69% -10.17% -16.90% 53.24% -27.23% 8.52% -
  Horiz. % 80.68% 90.34% 100.57% 121.02% 78.98% 108.52% 100.00%
P/EPS 8.37 8.93 10.54 13.05 24.59 39.59 31.02 -58.14%
  QoQ % -6.27% -15.28% -19.23% -46.93% -37.89% 27.63% -
  Horiz. % 26.98% 28.79% 33.98% 42.07% 79.27% 127.63% 100.00%
EY 11.95 11.20 9.48 7.66 4.07 2.53 3.22 139.13%
  QoQ % 6.70% 18.14% 23.76% 88.21% 60.87% -21.43% -
  Horiz. % 371.12% 347.83% 294.41% 237.89% 126.40% 78.57% 100.00%
DY 4.17 3.85 3.58 3.20 0.00 0.00 0.00 -
  QoQ % 8.31% 7.54% 11.87% 0.00% 0.00% 0.00% -
  Horiz. % 130.31% 120.31% 111.88% 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 1.42 1.71 1.90 1.70 1.76 1.67 2.69 -34.61%
  QoQ % -16.96% -10.00% 11.76% -3.41% 5.39% -37.92% -
  Horiz. % 52.79% 63.57% 70.63% 63.20% 65.43% 62.08% 100.00%
P/EPS 8.37 9.61 11.30 10.44 31.06 34.64 47.27 -68.37%
  QoQ % -12.90% -14.96% 8.24% -66.39% -10.33% -26.72% -
  Horiz. % 17.71% 20.33% 23.91% 22.09% 65.71% 73.28% 100.00%
EY 11.95 10.40 8.85 9.58 3.22 2.89 2.12 215.73%
  QoQ % 14.90% 17.51% -7.62% 197.52% 11.42% 36.32% -
  Horiz. % 563.68% 490.57% 417.45% 451.89% 151.89% 136.32% 100.00%
DY 4.17 3.58 3.34 4.00 0.00 0.00 0.00 -
  QoQ % 16.48% 7.19% -16.50% 0.00% 0.00% 0.00% -
  Horiz. % 104.25% 89.50% 83.50% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers