Highlights

[BTECH] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -5.37%    YoY -     -52.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,197 17,586 16,121 16,825 19,338 19,205 25,697 -3.15%
  YoY % 20.53% 9.09% -4.18% -13.00% 0.69% -25.26% -
  Horiz. % 82.49% 68.44% 62.74% 65.48% 75.26% 74.74% 100.00%
PBT 3,548 2,588 2,338 2,004 3,056 2,892 2,317 7.35%
  YoY % 37.09% 10.66% 16.70% -34.42% 5.67% 24.80% -
  Horiz. % 153.11% 111.68% 100.92% 86.48% 131.88% 124.80% 100.00%
Tax -1,061 -978 -720 -917 -690 -708 -500 13.35%
  YoY % -8.45% -35.93% 21.51% -32.82% 2.45% -41.60% -
  Horiz. % 212.27% 195.73% 144.00% 183.47% 138.13% 141.60% 100.00%
NP 2,486 1,609 1,618 1,086 2,365 2,184 1,817 5.36%
  YoY % 54.52% -0.58% 48.96% -54.06% 8.30% 20.18% -
  Horiz. % 136.83% 88.55% 89.07% 59.79% 130.15% 120.18% 100.00%
NP to SH 2,365 1,536 1,657 1,092 2,281 2,117 1,770 4.94%
  YoY % 53.99% -7.32% 51.77% -52.13% 7.75% 19.58% -
  Horiz. % 133.58% 86.75% 93.60% 61.67% 128.84% 119.58% 100.00%
Tax Rate 29.91 % 37.82 % 30.79 % 45.78 % 22.60 % 24.48 % 21.58 % 5.59%
  YoY % -20.91% 22.83% -32.74% 102.57% -7.68% 13.44% -
  Horiz. % 138.60% 175.25% 142.68% 212.14% 104.73% 113.44% 100.00%
Total Cost 18,710 15,977 14,502 15,738 16,973 17,021 23,880 -3.98%
  YoY % 17.11% 10.17% -7.85% -7.27% -0.28% -28.72% -
  Horiz. % 78.35% 66.91% 60.73% 65.91% 71.08% 71.28% 100.00%
Net Worth 40,319 35,060 32,977 29,781 30,194 29,962 28,350 6.04%
  YoY % 15.00% 6.32% 10.73% -1.37% 0.77% 5.68% -
  Horiz. % 142.22% 123.67% 116.32% 105.05% 106.50% 105.68% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,319 35,060 32,977 29,781 30,194 29,962 28,350 6.04%
  YoY % 15.00% 6.32% 10.73% -1.37% 0.77% 5.68% -
  Horiz. % 142.22% 123.67% 116.32% 105.05% 106.50% 105.68% 100.00%
NOSH 252,000 250,434 253,673 248,181 251,617 149,811 149,213 9.12%
  YoY % 0.63% -1.28% 2.21% -1.37% 67.96% 0.40% -
  Horiz. % 168.89% 167.84% 170.01% 166.33% 168.63% 100.40% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.73 % 9.15 % 10.04 % 6.46 % 12.23 % 11.37 % 7.07 % 8.80%
  YoY % 28.20% -8.86% 55.42% -47.18% 7.56% 60.82% -
  Horiz. % 165.91% 129.42% 142.01% 91.37% 172.98% 160.82% 100.00%
ROE 5.87 % 4.38 % 5.03 % 3.67 % 7.56 % 7.07 % 6.25 % -1.04%
  YoY % 34.02% -12.92% 37.06% -51.46% 6.93% 13.12% -
  Horiz. % 93.92% 70.08% 80.48% 58.72% 120.96% 113.12% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.41 7.02 6.36 6.78 7.69 12.82 17.22 -11.25%
  YoY % 19.80% 10.38% -6.19% -11.83% -40.02% -25.55% -
  Horiz. % 48.84% 40.77% 36.93% 39.37% 44.66% 74.45% 100.00%
EPS 0.93 0.61 0.65 0.44 0.91 1.41 1.19 -4.02%
  YoY % 52.46% -6.15% 47.73% -51.65% -35.46% 18.49% -
  Horiz. % 78.15% 51.26% 54.62% 36.97% 76.47% 118.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1600 0.1400 0.1300 0.1200 0.1200 0.2000 0.1900 -2.82%
  YoY % 14.29% 7.69% 8.33% 0.00% -40.00% 5.26% -
  Horiz. % 84.21% 73.68% 68.42% 63.16% 63.16% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.41 6.98 6.40 6.68 7.67 7.62 10.20 -3.16%
  YoY % 20.49% 9.06% -4.19% -12.91% 0.66% -25.29% -
  Horiz. % 82.45% 68.43% 62.75% 65.49% 75.20% 74.71% 100.00%
EPS 0.93 0.61 0.66 0.43 0.91 0.84 0.70 4.84%
  YoY % 52.46% -7.58% 53.49% -52.75% 8.33% 20.00% -
  Horiz. % 132.86% 87.14% 94.29% 61.43% 130.00% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1600 0.1391 0.1309 0.1182 0.1198 0.1189 0.1125 6.04%
  YoY % 15.03% 6.26% 10.74% -1.34% 0.76% 5.69% -
  Horiz. % 142.22% 123.64% 116.36% 105.07% 106.49% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 0.2700 -
P/RPS 1.43 1.35 2.05 1.48 2.60 3.20 1.57 -1.54%
  YoY % 5.93% -34.15% 38.51% -43.08% -18.75% 103.82% -
  Horiz. % 91.08% 85.99% 130.57% 94.27% 165.61% 203.82% 100.00%
P/EPS 12.78 15.49 19.90 22.73 22.06 29.01 22.75 -9.16%
  YoY % -17.50% -22.16% -12.45% 3.04% -23.96% 27.52% -
  Horiz. % 56.18% 68.09% 87.47% 99.91% 96.97% 127.52% 100.00%
EY 7.82 6.46 5.03 4.40 4.53 3.45 4.40 10.05%
  YoY % 21.05% 28.43% 14.32% -2.87% 31.30% -21.59% -
  Horiz. % 177.73% 146.82% 114.32% 100.00% 102.95% 78.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.68 1.00 0.83 1.67 2.05 1.42 -10.08%
  YoY % 10.29% -32.00% 20.48% -50.30% -18.54% 44.37% -
  Horiz. % 52.82% 47.89% 70.42% 58.45% 117.61% 144.37% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 27/11/06 -
Price 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 0.3300 -
P/RPS 1.43 1.71 2.05 1.62 3.77 4.21 1.92 -4.79%
  YoY % -16.37% -16.59% 26.54% -57.03% -10.45% 119.27% -
  Horiz. % 74.48% 89.06% 106.77% 84.38% 196.35% 219.27% 100.00%
P/EPS 12.78 19.57 19.90 25.00 31.99 38.21 27.81 -12.14%
  YoY % -34.70% -1.66% -20.40% -21.85% -16.28% 37.40% -
  Horiz. % 45.95% 70.37% 71.56% 89.90% 115.03% 137.40% 100.00%
EY 7.82 5.11 5.03 4.00 3.13 2.62 3.60 13.79%
  YoY % 53.03% 1.59% 25.75% 27.80% 19.47% -27.22% -
  Horiz. % 217.22% 141.94% 139.72% 111.11% 86.94% 72.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.86 1.00 0.92 2.42 2.70 1.74 -13.08%
  YoY % -12.79% -14.00% 8.70% -61.98% -10.37% 55.17% -
  Horiz. % 43.10% 49.43% 57.47% 52.87% 139.08% 155.17% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS