Highlights

[BTECH] YoY Annualized Quarter Result on 2008-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 22-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     87.51%    YoY -     7.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 15,096 14,848 15,840 19,628 20,304 23,144 15,980 -0.94%
  YoY % 1.67% -6.26% -19.30% -3.33% -12.27% 44.83% -
  Horiz. % 94.47% 92.92% 99.12% 122.83% 127.06% 144.83% 100.00%
PBT 1,532 2,024 1,800 3,300 3,160 1,432 1,044 6.60%
  YoY % -24.31% 12.44% -45.45% 4.43% 120.67% 37.16% -
  Horiz. % 146.74% 193.87% 172.41% 316.09% 302.68% 137.16% 100.00%
Tax -744 -728 -544 -620 -636 -452 -564 4.72%
  YoY % -2.20% -33.82% 12.26% 2.52% -40.71% 19.86% -
  Horiz. % 131.91% 129.08% 96.45% 109.93% 112.77% 80.14% 100.00%
NP 788 1,296 1,256 2,680 2,524 980 480 8.61%
  YoY % -39.20% 3.18% -53.13% 6.18% 157.55% 104.17% -
  Horiz. % 164.17% 270.00% 261.67% 558.33% 525.83% 204.17% 100.00%
NP to SH 752 1,344 1,320 2,552 2,376 1,080 568 4.79%
  YoY % -44.05% 1.82% -48.28% 7.41% 120.00% 90.14% -
  Horiz. % 132.39% 236.62% 232.39% 449.30% 418.31% 190.14% 100.00%
Tax Rate 48.56 % 35.97 % 30.22 % 18.79 % 20.13 % 31.56 % 54.02 % -1.76%
  YoY % 35.00% 19.03% 60.83% -6.66% -36.22% -41.58% -
  Horiz. % 89.89% 66.59% 55.94% 34.78% 37.26% 58.42% 100.00%
Total Cost 14,308 13,552 14,584 16,948 17,780 22,164 15,500 -1.32%
  YoY % 5.58% -7.08% -13.95% -4.68% -19.78% 42.99% -
  Horiz. % 92.31% 87.43% 94.09% 109.34% 114.71% 142.99% 100.00%
Net Worth 37,599 31,015 30,461 31,158 29,699 28,499 26,822 5.79%
  YoY % 21.23% 1.82% -2.24% 4.91% 4.21% 6.26% -
  Horiz. % 140.18% 115.63% 113.57% 116.17% 110.73% 106.26% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 37,599 31,015 30,461 31,158 29,699 28,499 26,822 5.79%
  YoY % 21.23% 1.82% -2.24% 4.91% 4.21% 6.26% -
  Horiz. % 140.18% 115.63% 113.57% 116.17% 110.73% 106.26% 100.00%
NOSH 268,571 258,461 253,846 148,372 148,499 149,999 157,777 9.27%
  YoY % 3.91% 1.82% 71.09% -0.09% -1.00% -4.93% -
  Horiz. % 170.22% 163.81% 160.89% 94.04% 94.12% 95.07% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.22 % 8.73 % 7.93 % 13.65 % 12.43 % 4.23 % 3.00 % 9.67%
  YoY % -40.21% 10.09% -41.90% 9.81% 193.85% 41.00% -
  Horiz. % 174.00% 291.00% 264.33% 455.00% 414.33% 141.00% 100.00%
ROE 2.00 % 4.33 % 4.33 % 8.19 % 8.00 % 3.79 % 2.12 % -0.97%
  YoY % -53.81% 0.00% -47.13% 2.37% 111.08% 78.77% -
  Horiz. % 94.34% 204.25% 204.25% 386.32% 377.36% 178.77% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.62 5.74 6.24 13.23 13.67 15.43 10.13 -9.35%
  YoY % -2.09% -8.01% -52.83% -3.22% -11.41% 52.32% -
  Horiz. % 55.48% 56.66% 61.60% 130.60% 134.95% 152.32% 100.00%
EPS 0.28 0.52 0.52 1.72 1.60 0.72 0.36 -4.10%
  YoY % -46.15% 0.00% -69.77% 7.50% 122.22% 100.00% -
  Horiz. % 77.78% 144.44% 144.44% 477.78% 444.44% 200.00% 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 0.1400 0.1200 0.1200 0.2100 0.2000 0.1900 0.1700 -3.18%
  YoY % 16.67% 0.00% -42.86% 5.00% 5.26% 11.76% -
  Horiz. % 82.35% 70.59% 70.59% 123.53% 117.65% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.99 5.89 6.29 7.79 8.06 9.18 6.34 -0.94%
  YoY % 1.70% -6.36% -19.26% -3.35% -12.20% 44.79% -
  Horiz. % 94.48% 92.90% 99.21% 122.87% 127.13% 144.79% 100.00%
EPS 0.30 0.53 0.52 1.01 0.94 0.43 0.23 4.53%
  YoY % -43.40% 1.92% -48.51% 7.45% 118.60% 86.96% -
  Horiz. % 130.43% 230.43% 226.09% 439.13% 408.70% 186.96% 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 0.1492 0.1231 0.1209 0.1236 0.1179 0.1131 0.1064 5.79%
  YoY % 21.20% 1.82% -2.18% 4.83% 4.24% 6.30% -
  Horiz. % 140.23% 115.70% 113.63% 116.17% 110.81% 106.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.1050 0.1000 0.1000 0.3500 0.4000 0.3500 0.7400 -
P/RPS 1.87 1.74 1.60 2.65 2.93 2.27 7.31 -20.32%
  YoY % 7.47% 8.75% -39.62% -9.56% 29.07% -68.95% -
  Horiz. % 25.58% 23.80% 21.89% 36.25% 40.08% 31.05% 100.00%
P/EPS 37.50 19.23 19.23 20.35 25.00 48.61 205.56 -24.68%
  YoY % 95.01% 0.00% -5.50% -18.60% -48.57% -76.35% -
  Horiz. % 18.24% 9.35% 9.35% 9.90% 12.16% 23.65% 100.00%
EY 2.67 5.20 5.20 4.91 4.00 2.06 0.49 32.64%
  YoY % -48.65% 0.00% 5.91% 22.75% 94.17% 320.41% -
  Horiz. % 544.90% 1,061.22% 1,061.22% 1,002.04% 816.33% 420.41% 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 0.83 0.83 1.67 2.00 1.84 4.35 -25.39%
  YoY % -9.64% 0.00% -50.30% -16.50% 8.70% -57.70% -
  Horiz. % 17.24% 19.08% 19.08% 38.39% 45.98% 42.30% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 13/05/11 11/05/10 14/05/09 22/05/08 30/05/07 29/05/06 25/05/05 -
Price 0.1600 0.1300 0.1300 0.4100 0.2800 0.2200 0.6800 -
P/RPS 2.85 2.26 2.08 3.10 2.05 1.43 6.71 -13.29%
  YoY % 26.11% 8.65% -32.90% 51.22% 43.36% -78.69% -
  Horiz. % 42.47% 33.68% 31.00% 46.20% 30.55% 21.31% 100.00%
P/EPS 57.14 25.00 25.00 23.84 17.50 30.56 188.89 -18.06%
  YoY % 128.56% 0.00% 4.87% 36.23% -42.74% -83.82% -
  Horiz. % 30.25% 13.24% 13.24% 12.62% 9.26% 16.18% 100.00%
EY 1.75 4.00 4.00 4.20 5.71 3.27 0.53 22.02%
  YoY % -56.25% 0.00% -4.76% -26.44% 74.62% 516.98% -
  Horiz. % 330.19% 754.72% 754.72% 792.45% 1,077.36% 616.98% 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 1.14 1.08 1.08 1.95 1.40 1.16 4.00 -18.87%
  YoY % 5.56% 0.00% -44.62% 39.29% 20.69% -71.00% -
  Horiz. % 28.50% 27.00% 27.00% 48.75% 35.00% 29.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers