Highlights

[BTECH] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     0.93%    YoY -     51.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 23,906 21,197 17,586 16,121 16,825 19,338 19,205 3.71%
  YoY % 12.78% 20.53% 9.09% -4.18% -13.00% 0.69% -
  Horiz. % 124.48% 110.37% 91.57% 83.94% 87.61% 100.69% 100.00%
PBT 4,904 3,548 2,588 2,338 2,004 3,056 2,892 9.19%
  YoY % 38.22% 37.09% 10.66% 16.70% -34.42% 5.67% -
  Horiz. % 169.57% 122.68% 89.49% 80.87% 69.29% 105.67% 100.00%
Tax -1,254 -1,061 -978 -720 -917 -690 -708 10.00%
  YoY % -18.22% -8.45% -35.93% 21.51% -32.82% 2.45% -
  Horiz. % 177.21% 149.91% 138.23% 101.69% 129.57% 97.55% 100.00%
NP 3,649 2,486 1,609 1,618 1,086 2,365 2,184 8.92%
  YoY % 46.76% 54.52% -0.58% 48.96% -54.06% 8.30% -
  Horiz. % 167.09% 113.86% 73.69% 74.11% 49.76% 108.30% 100.00%
NP to SH 3,517 2,365 1,536 1,657 1,092 2,281 2,117 8.82%
  YoY % 48.70% 53.99% -7.32% 51.77% -52.13% 7.75% -
  Horiz. % 166.12% 111.71% 72.54% 78.27% 51.57% 107.75% 100.00%
Tax Rate 25.58 % 29.91 % 37.82 % 30.79 % 45.78 % 22.60 % 24.48 % 0.73%
  YoY % -14.48% -20.91% 22.83% -32.74% 102.57% -7.68% -
  Horiz. % 104.49% 122.18% 154.49% 125.78% 187.01% 92.32% 100.00%
Total Cost 20,257 18,710 15,977 14,502 15,738 16,973 17,021 2.94%
  YoY % 8.27% 17.11% 10.17% -7.85% -7.27% -0.28% -
  Horiz. % 119.01% 109.92% 93.87% 85.20% 92.46% 99.72% 100.00%
Net Worth 42,840 40,319 35,060 32,977 29,781 30,194 29,962 6.13%
  YoY % 6.25% 15.00% 6.32% 10.73% -1.37% 0.77% -
  Horiz. % 142.98% 134.57% 117.02% 110.06% 99.40% 100.77% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 42,840 40,319 35,060 32,977 29,781 30,194 29,962 6.13%
  YoY % 6.25% 15.00% 6.32% 10.73% -1.37% 0.77% -
  Horiz. % 142.98% 134.57% 117.02% 110.06% 99.40% 100.77% 100.00%
NOSH 252,000 252,000 250,434 253,673 248,181 251,617 149,811 9.05%
  YoY % 0.00% 0.63% -1.28% 2.21% -1.37% 67.96% -
  Horiz. % 168.21% 168.21% 167.17% 169.33% 165.66% 167.96% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.26 % 11.73 % 9.15 % 10.04 % 6.46 % 12.23 % 11.37 % 5.02%
  YoY % 30.09% 28.20% -8.86% 55.42% -47.18% 7.56% -
  Horiz. % 134.21% 103.17% 80.47% 88.30% 56.82% 107.56% 100.00%
ROE 8.21 % 5.87 % 4.38 % 5.03 % 3.67 % 7.56 % 7.07 % 2.52%
  YoY % 39.86% 34.02% -12.92% 37.06% -51.46% 6.93% -
  Horiz. % 116.12% 83.03% 61.95% 71.15% 51.91% 106.93% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.49 8.41 7.02 6.36 6.78 7.69 12.82 -4.88%
  YoY % 12.84% 19.80% 10.38% -6.19% -11.83% -40.02% -
  Horiz. % 74.02% 65.60% 54.76% 49.61% 52.89% 59.98% 100.00%
EPS 1.40 0.93 0.61 0.65 0.44 0.91 1.41 -0.12%
  YoY % 50.54% 52.46% -6.15% 47.73% -51.65% -35.46% -
  Horiz. % 99.29% 65.96% 43.26% 46.10% 31.21% 64.54% 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 0.1700 0.1600 0.1400 0.1300 0.1200 0.1200 0.2000 -2.67%
  YoY % 6.25% 14.29% 7.69% 8.33% 0.00% -40.00% -
  Horiz. % 85.00% 80.00% 70.00% 65.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.49 8.41 6.98 6.40 6.68 7.67 7.62 3.72%
  YoY % 12.84% 20.49% 9.06% -4.19% -12.91% 0.66% -
  Horiz. % 124.54% 110.37% 91.60% 83.99% 87.66% 100.66% 100.00%
EPS 1.40 0.93 0.61 0.66 0.43 0.91 0.84 8.88%
  YoY % 50.54% 52.46% -7.58% 53.49% -52.75% 8.33% -
  Horiz. % 166.67% 110.71% 72.62% 78.57% 51.19% 108.33% 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 0.1700 0.1600 0.1391 0.1309 0.1182 0.1198 0.1189 6.13%
  YoY % 6.25% 15.03% 6.26% 10.74% -1.34% 0.76% -
  Horiz. % 142.98% 134.57% 116.99% 110.09% 99.41% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1650 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 -
P/RPS 1.74 1.43 1.35 2.05 1.48 2.60 3.20 -9.65%
  YoY % 21.68% 5.93% -34.15% 38.51% -43.08% -18.75% -
  Horiz. % 54.38% 44.69% 42.19% 64.06% 46.25% 81.25% 100.00%
P/EPS 11.82 12.78 15.49 19.90 22.73 22.06 29.01 -13.89%
  YoY % -7.51% -17.50% -22.16% -12.45% 3.04% -23.96% -
  Horiz. % 40.74% 44.05% 53.40% 68.60% 78.35% 76.04% 100.00%
EY 8.46 7.82 6.46 5.03 4.40 4.53 3.45 16.11%
  YoY % 8.18% 21.05% 28.43% 14.32% -2.87% 31.30% -
  Horiz. % 245.22% 226.67% 187.25% 145.80% 127.54% 131.30% 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 0.97 0.75 0.68 1.00 0.83 1.67 2.05 -11.72%
  YoY % 29.33% 10.29% -32.00% 20.48% -50.30% -18.54% -
  Horiz. % 47.32% 36.59% 33.17% 48.78% 40.49% 81.46% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 -
Price 0.1700 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 -
P/RPS 1.79 1.43 1.71 2.05 1.62 3.77 4.21 -13.27%
  YoY % 25.17% -16.37% -16.59% 26.54% -57.03% -10.45% -
  Horiz. % 42.52% 33.97% 40.62% 48.69% 38.48% 89.55% 100.00%
P/EPS 12.18 12.78 19.57 19.90 25.00 31.99 38.21 -17.34%
  YoY % -4.69% -34.70% -1.66% -20.40% -21.85% -16.28% -
  Horiz. % 31.88% 33.45% 51.22% 52.08% 65.43% 83.72% 100.00%
EY 8.21 7.82 5.11 5.03 4.00 3.13 2.62 20.95%
  YoY % 4.99% 53.03% 1.59% 25.75% 27.80% 19.47% -
  Horiz. % 313.36% 298.47% 195.04% 191.98% 152.67% 119.47% 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 1.00 0.75 0.86 1.00 0.92 2.42 2.70 -15.24%
  YoY % 33.33% -12.79% -14.00% 8.70% -61.98% -10.37% -
  Horiz. % 37.04% 27.78% 31.85% 37.04% 34.07% 89.63% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers