Highlights

[BTECH] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -35.50%    YoY -     1.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 24,552 21,761 18,546 15,942 17,486 18,928 19,828 3.62%
  YoY % 12.83% 17.34% 16.33% -8.83% -7.62% -4.54% -
  Horiz. % 123.82% 109.75% 93.53% 80.40% 88.19% 95.46% 100.00%
PBT 4,607 3,808 4,173 1,844 1,908 2,077 2,111 13.88%
  YoY % 20.98% -8.75% 126.30% -3.35% -8.14% -1.61% -
  Horiz. % 218.24% 180.39% 197.68% 87.35% 90.38% 98.39% 100.00%
Tax -1,184 -1,252 -1,067 -826 -884 -644 -679 9.70%
  YoY % 5.43% -17.34% -29.18% 6.56% -37.27% 5.15% -
  Horiz. % 174.37% 184.39% 157.14% 121.65% 130.19% 94.85% 100.00%
NP 3,423 2,556 3,106 1,018 1,024 1,433 1,432 15.62%
  YoY % 33.92% -17.71% 205.11% -0.59% -28.54% 0.07% -
  Horiz. % 239.04% 178.49% 216.90% 71.09% 71.51% 100.07% 100.00%
NP to SH 3,350 2,440 3,053 1,069 1,058 1,422 1,361 16.18%
  YoY % 37.30% -20.08% 185.59% 1.04% -25.60% 4.48% -
  Horiz. % 246.14% 179.28% 224.32% 78.55% 77.74% 104.48% 100.00%
Tax Rate 25.70 % 32.88 % 25.57 % 44.79 % 46.33 % 31.01 % 32.16 % -3.66%
  YoY % -21.84% 28.59% -42.91% -3.32% 49.40% -3.58% -
  Horiz. % 79.91% 102.24% 79.51% 139.27% 144.06% 96.42% 100.00%
Total Cost 21,129 19,205 15,440 14,924 16,462 17,495 18,396 2.33%
  YoY % 10.02% 24.38% 3.46% -9.34% -5.90% -4.90% -
  Horiz. % 114.86% 104.40% 83.93% 81.13% 89.49% 95.10% 100.00%
Net Worth 42,840 40,511 40,428 35,233 30,078 30,085 31,435 5.29%
  YoY % 5.75% 0.20% 14.75% 17.14% -0.02% -4.29% -
  Horiz. % 136.28% 128.87% 128.61% 112.08% 95.68% 95.71% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,212 1,208 - - - -
  YoY % 0.00% 0.00% 0.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.40% 100.00% - - -
Div Payout % - % - % 39.73 % 113.00 % - % - % - % -
  YoY % 0.00% 0.00% -64.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.16% 100.00% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 42,840 40,511 40,428 35,233 30,078 30,085 31,435 5.29%
  YoY % 5.75% 0.20% 14.75% 17.14% -0.02% -4.29% -
  Horiz. % 136.28% 128.87% 128.61% 112.08% 95.68% 95.71% 100.00%
NOSH 252,000 253,195 252,678 251,666 250,652 250,714 149,690 9.06%
  YoY % -0.47% 0.20% 0.40% 0.40% -0.02% 67.49% -
  Horiz. % 168.35% 169.15% 168.80% 168.12% 167.45% 167.49% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.94 % 11.75 % 16.75 % 6.39 % 5.86 % 7.57 % 7.22 % 11.58%
  YoY % 18.64% -29.85% 162.13% 9.04% -22.59% 4.85% -
  Horiz. % 193.07% 162.74% 231.99% 88.50% 81.16% 104.85% 100.00%
ROE 7.82 % 6.02 % 7.55 % 3.03 % 3.52 % 4.73 % 4.33 % 10.34%
  YoY % 29.90% -20.26% 149.17% -13.92% -25.58% 9.24% -
  Horiz. % 180.60% 139.03% 174.36% 69.98% 81.29% 109.24% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.74 8.59 7.34 6.33 6.98 7.55 13.25 -5.00%
  YoY % 13.39% 17.03% 15.96% -9.31% -7.55% -43.02% -
  Horiz. % 73.51% 64.83% 55.40% 47.77% 52.68% 56.98% 100.00%
EPS 1.33 0.97 1.21 0.42 0.42 0.56 0.91 6.52%
  YoY % 37.11% -19.83% 188.10% 0.00% -25.00% -38.46% -
  Horiz. % 146.15% 106.59% 132.97% 46.15% 46.15% 61.54% 100.00%
DPS 0.00 0.00 0.48 0.48 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1700 0.1600 0.1600 0.1400 0.1200 0.1200 0.2100 -3.46%
  YoY % 6.25% 0.00% 14.29% 16.67% 0.00% -42.86% -
  Horiz. % 80.95% 76.19% 76.19% 66.67% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.74 8.64 7.36 6.33 6.94 7.51 7.87 3.61%
  YoY % 12.73% 17.39% 16.27% -8.79% -7.59% -4.57% -
  Horiz. % 123.76% 109.78% 93.52% 80.43% 88.18% 95.43% 100.00%
EPS 1.33 0.97 1.21 0.42 0.42 0.56 0.54 16.19%
  YoY % 37.11% -19.83% 188.10% 0.00% -25.00% 3.70% -
  Horiz. % 246.30% 179.63% 224.07% 77.78% 77.78% 103.70% 100.00%
DPS 0.00 0.00 0.48 0.48 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1700 0.1608 0.1604 0.1398 0.1194 0.1194 0.1247 5.30%
  YoY % 5.72% 0.25% 14.74% 17.09% 0.00% -4.25% -
  Horiz. % 136.33% 128.95% 128.63% 112.11% 95.75% 95.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 -
P/RPS 1.74 1.40 2.04 1.74 1.58 1.99 2.19 -3.76%
  YoY % 24.29% -31.37% 17.24% 10.13% -20.60% -9.13% -
  Horiz. % 79.45% 63.93% 93.15% 79.45% 72.15% 90.87% 100.00%
P/EPS 12.79 12.45 12.41 25.90 26.06 26.45 31.90 -14.12%
  YoY % 2.73% 0.32% -52.08% -0.61% -1.47% -17.08% -
  Horiz. % 40.09% 39.03% 38.90% 81.19% 81.69% 82.92% 100.00%
EY 7.82 8.03 8.06 3.86 3.84 3.78 3.14 16.41%
  YoY % -2.62% -0.37% 108.81% 0.52% 1.59% 20.38% -
  Horiz. % 249.04% 255.73% 256.69% 122.93% 122.29% 120.38% 100.00%
DY 0.00 0.00 3.20 4.36 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -26.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.39% 100.00% - - -
P/NAPS 1.00 0.75 0.94 0.79 0.92 1.25 1.38 -5.22%
  YoY % 33.33% -20.21% 18.99% -14.13% -26.40% -9.42% -
  Horiz. % 72.46% 54.35% 68.12% 57.25% 66.67% 90.58% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 -
Price 0.1700 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 -
P/RPS 1.74 1.22 1.63 1.66 1.72 1.99 2.87 -8.00%
  YoY % 42.62% -25.15% -1.81% -3.49% -13.57% -30.66% -
  Horiz. % 60.63% 42.51% 56.79% 57.84% 59.93% 69.34% 100.00%
P/EPS 12.79 10.90 9.93 24.72 28.43 26.45 41.79 -17.89%
  YoY % 17.34% 9.77% -59.83% -13.05% 7.49% -36.71% -
  Horiz. % 30.61% 26.08% 23.76% 59.15% 68.03% 63.29% 100.00%
EY 7.82 9.18 10.07 4.05 3.52 3.78 2.39 21.82%
  YoY % -14.81% -8.84% 148.64% 15.06% -6.88% 58.16% -
  Horiz. % 327.20% 384.10% 421.34% 169.46% 147.28% 158.16% 100.00%
DY 0.00 0.00 4.00 4.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -12.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.53% 100.00% - - -
P/NAPS 1.00 0.66 0.75 0.75 1.00 1.25 1.81 -9.41%
  YoY % 51.52% -12.00% 0.00% -25.00% -20.00% -30.94% -
  Horiz. % 55.25% 36.46% 41.44% 41.44% 55.25% 69.06% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
2. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
3. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
4. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
PARTNERS & BROKERS