Highlights

[BTECH] YoY Annualized Quarter 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 -     39.13%    YoY -     -7.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 23,404 23,906 21,197 17,586 16,121 16,825 19,338 3.23%
  YoY % -2.10% 12.78% 20.53% 9.09% -4.18% -13.00% -
  Horiz. % 121.02% 123.62% 109.61% 90.94% 83.36% 87.00% 100.00%
PBT 6,706 4,904 3,548 2,588 2,338 2,004 3,056 13.99%
  YoY % 36.76% 38.22% 37.09% 10.66% 16.70% -34.42% -
  Horiz. % 219.46% 160.47% 116.10% 84.69% 76.53% 65.58% 100.00%
Tax -1,177 -1,254 -1,061 -978 -720 -917 -690 9.29%
  YoY % 6.16% -18.22% -8.45% -35.93% 21.51% -32.82% -
  Horiz. % 170.46% 181.66% 153.67% 141.70% 104.25% 132.82% 100.00%
NP 5,529 3,649 2,486 1,609 1,618 1,086 2,365 15.20%
  YoY % 51.52% 46.76% 54.52% -0.58% 48.96% -54.06% -
  Horiz. % 233.77% 154.28% 105.13% 68.04% 68.43% 45.94% 100.00%
NP to SH 5,498 3,517 2,365 1,536 1,657 1,092 2,281 15.78%
  YoY % 56.33% 48.70% 53.99% -7.32% 51.77% -52.13% -
  Horiz. % 241.03% 154.18% 103.68% 67.33% 72.65% 47.87% 100.00%
Tax Rate 17.55 % 25.58 % 29.91 % 37.82 % 30.79 % 45.78 % 22.60 % -4.13%
  YoY % -31.39% -14.48% -20.91% 22.83% -32.74% 102.57% -
  Horiz. % 77.65% 113.19% 132.35% 167.35% 136.24% 202.57% 100.00%
Total Cost 17,874 20,257 18,710 15,977 14,502 15,738 16,973 0.87%
  YoY % -11.76% 8.27% 17.11% 10.17% -7.85% -7.27% -
  Horiz. % 105.31% 119.35% 110.24% 94.13% 85.44% 92.73% 100.00%
Net Worth 45,360 42,840 40,319 35,060 32,977 29,781 30,194 7.02%
  YoY % 5.88% 6.25% 15.00% 6.32% 10.73% -1.37% -
  Horiz. % 150.23% 141.88% 133.54% 116.12% 109.22% 98.63% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 45,360 42,840 40,319 35,060 32,977 29,781 30,194 7.02%
  YoY % 5.88% 6.25% 15.00% 6.32% 10.73% -1.37% -
  Horiz. % 150.23% 141.88% 133.54% 116.12% 109.22% 98.63% 100.00%
NOSH 252,000 252,000 252,000 250,434 253,673 248,181 251,617 0.03%
  YoY % 0.00% 0.00% 0.63% -1.28% 2.21% -1.37% -
  Horiz. % 100.15% 100.15% 100.15% 99.53% 100.82% 98.63% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 23.63 % 15.26 % 11.73 % 9.15 % 10.04 % 6.46 % 12.23 % 11.60%
  YoY % 54.85% 30.09% 28.20% -8.86% 55.42% -47.18% -
  Horiz. % 193.21% 124.78% 95.91% 74.82% 82.09% 52.82% 100.00%
ROE 12.12 % 8.21 % 5.87 % 4.38 % 5.03 % 3.67 % 7.56 % 8.18%
  YoY % 47.62% 39.86% 34.02% -12.92% 37.06% -51.46% -
  Horiz. % 160.32% 108.60% 77.65% 57.94% 66.53% 48.54% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.29 9.49 8.41 7.02 6.36 6.78 7.69 3.20%
  YoY % -2.11% 12.84% 19.80% 10.38% -6.19% -11.83% -
  Horiz. % 120.81% 123.41% 109.36% 91.29% 82.70% 88.17% 100.00%
EPS 2.19 1.40 0.93 0.61 0.65 0.44 0.91 15.75%
  YoY % 56.43% 50.54% 52.46% -6.15% 47.73% -51.65% -
  Horiz. % 240.66% 153.85% 102.20% 67.03% 71.43% 48.35% 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 0.1800 0.1700 0.1600 0.1400 0.1300 0.1200 0.1200 6.99%
  YoY % 5.88% 6.25% 14.29% 7.69% 8.33% 0.00% -
  Horiz. % 150.00% 141.67% 133.33% 116.67% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.29 9.49 8.41 6.98 6.40 6.68 7.67 3.24%
  YoY % -2.11% 12.84% 20.49% 9.06% -4.19% -12.91% -
  Horiz. % 121.12% 123.73% 109.65% 91.00% 83.44% 87.09% 100.00%
EPS 2.19 1.40 0.93 0.61 0.66 0.43 0.91 15.75%
  YoY % 56.43% 50.54% 52.46% -7.58% 53.49% -52.75% -
  Horiz. % 240.66% 153.85% 102.20% 67.03% 72.53% 47.25% 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 0.1800 0.1700 0.1600 0.1391 0.1309 0.1182 0.1198 7.02%
  YoY % 5.88% 6.25% 15.03% 6.26% 10.74% -1.34% -
  Horiz. % 150.25% 141.90% 133.56% 116.11% 109.27% 98.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3050 0.1650 0.1200 0.0950 0.1300 0.1000 0.2000 -
P/RPS 3.28 1.74 1.43 1.35 2.05 1.48 2.60 3.95%
  YoY % 88.51% 21.68% 5.93% -34.15% 38.51% -43.08% -
  Horiz. % 126.15% 66.92% 55.00% 51.92% 78.85% 56.92% 100.00%
P/EPS 13.98 11.82 12.78 15.49 19.90 22.73 22.06 -7.32%
  YoY % 18.27% -7.51% -17.50% -22.16% -12.45% 3.04% -
  Horiz. % 63.37% 53.58% 57.93% 70.22% 90.21% 103.04% 100.00%
EY 7.15 8.46 7.82 6.46 5.03 4.40 4.53 7.90%
  YoY % -15.48% 8.18% 21.05% 28.43% 14.32% -2.87% -
  Horiz. % 157.84% 186.75% 172.63% 142.60% 111.04% 97.13% 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 1.69 0.97 0.75 0.68 1.00 0.83 1.67 0.20%
  YoY % 74.23% 29.33% 10.29% -32.00% 20.48% -50.30% -
  Horiz. % 101.20% 58.08% 44.91% 40.72% 59.88% 49.70% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 -
Price 0.3250 0.1700 0.1200 0.1200 0.1300 0.1100 0.2900 -
P/RPS 3.50 1.79 1.43 1.71 2.05 1.62 3.77 -1.23%
  YoY % 95.53% 25.17% -16.37% -16.59% 26.54% -57.03% -
  Horiz. % 92.84% 47.48% 37.93% 45.36% 54.38% 42.97% 100.00%
P/EPS 14.89 12.18 12.78 19.57 19.90 25.00 31.99 -11.96%
  YoY % 22.25% -4.69% -34.70% -1.66% -20.40% -21.85% -
  Horiz. % 46.55% 38.07% 39.95% 61.18% 62.21% 78.15% 100.00%
EY 6.71 8.21 7.82 5.11 5.03 4.00 3.13 13.55%
  YoY % -18.27% 4.99% 53.03% 1.59% 25.75% 27.80% -
  Horiz. % 214.38% 262.30% 249.84% 163.26% 160.70% 127.80% 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 1.81 1.00 0.75 0.86 1.00 0.92 2.42 -4.72%
  YoY % 81.00% 33.33% -12.79% -14.00% 8.70% -61.98% -
  Horiz. % 74.79% 41.32% 30.99% 35.54% 41.32% 38.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS