Highlights

[BTECH] YoY Cumulative 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 -     108.70%    YoY -     -7.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 17,553 17,930 15,898 13,190 12,091 12,619 14,504 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 5,030 3,678 2,661 1,941 1,754 1,503 2,292 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 -883 -941 -796 -734 -540 -688 -518 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 4,147 2,737 1,865 1,207 1,214 815 1,774 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 4,124 2,638 1,774 1,152 1,243 819 1,711 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 13,406 15,193 14,033 11,983 10,877 11,804 12,730 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 9.09 % 6.16 % 4.40 % 3.29 % 3.77 % 2.75 % 5.67 % 8.18%
  YoY % 47.56% 40.00% 33.74% -12.73% 37.09% -51.50% -
  Horiz. % 160.32% 108.64% 77.60% 58.02% 66.49% 48.50% 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 6.97 7.12 6.31 5.27 4.77 5.08 5.76 3.23%
  YoY % -2.11% 12.84% 19.73% 10.48% -6.10% -11.81% -
  Horiz. % 121.01% 123.61% 109.55% 91.49% 82.81% 88.19% 100.00%
EPS 1.64 1.05 0.70 0.46 0.49 0.33 0.68 15.80%
  YoY % 56.19% 50.00% 52.17% -6.12% 48.48% -51.47% -
  Horiz. % 241.18% 154.41% 102.94% 67.65% 72.06% 48.53% 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 - 254,210
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.97 7.12 6.31 5.23 4.80 5.01 5.76 3.23%
  YoY % -2.11% 12.84% 20.65% 8.96% -4.19% -13.02% -
  Horiz. % 121.01% 123.61% 109.55% 90.80% 83.33% 86.98% 100.00%
EPS 1.64 1.05 0.70 0.46 0.49 0.33 0.68 15.80%
  YoY % 56.19% 50.00% 52.17% -6.12% 48.48% -51.47% -
  Horiz. % 241.18% 154.41% 102.94% 67.65% 72.06% 48.53% 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 4.38 2.32 1.90 1.80 2.73 1.97 3.47 3.96%
  YoY % 88.79% 22.11% 5.56% -34.07% 38.58% -43.23% -
  Horiz. % 126.22% 66.86% 54.76% 51.87% 78.67% 56.77% 100.00%
P/EPS 18.64 15.76 17.05 20.65 26.53 30.30 29.41 -7.32%
  YoY % 18.27% -7.57% -17.43% -22.16% -12.44% 3.03% -
  Horiz. % 63.38% 53.59% 57.97% 70.21% 90.21% 103.03% 100.00%
EY 5.37 6.34 5.87 4.84 3.77 3.30 3.40 7.91%
  YoY % -15.30% 8.01% 21.28% 28.38% 14.24% -2.94% -
  Horiz. % 157.94% 186.47% 172.65% 142.35% 110.88% 97.06% 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 4.67 2.39 1.90 2.28 2.73 2.16 5.03 -1.23%
  YoY % 95.40% 25.79% -16.67% -16.48% 26.39% -57.06% -
  Horiz. % 92.84% 47.51% 37.77% 45.33% 54.27% 42.94% 100.00%
P/EPS 19.86 16.24 17.05 26.09 26.53 33.33 42.65 -11.96%
  YoY % 22.29% -4.75% -34.65% -1.66% -20.40% -21.85% -
  Horiz. % 46.57% 38.08% 39.98% 61.17% 62.20% 78.15% 100.00%
EY 5.04 6.16 5.87 3.83 3.77 3.00 2.34 13.63%
  YoY % -18.18% 4.94% 53.26% 1.59% 25.67% 28.21% -
  Horiz. % 215.38% 263.25% 250.85% 163.68% 161.11% 128.21% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers