Highlights

[BTECH] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     29.18%    YoY -     -25.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,761 18,546 15,942 17,486 18,928 19,828 23,884 -1.54%
  YoY % 17.34% 16.33% -8.83% -7.62% -4.54% -16.98% -
  Horiz. % 91.11% 77.65% 66.75% 73.21% 79.25% 83.02% 100.00%
PBT 3,808 4,173 1,844 1,908 2,077 2,111 1,810 13.18%
  YoY % -8.75% 126.30% -3.35% -8.14% -1.61% 16.63% -
  Horiz. % 210.39% 230.55% 101.88% 105.41% 114.75% 116.63% 100.00%
Tax -1,252 -1,067 -826 -884 -644 -679 -481 17.27%
  YoY % -17.34% -29.18% 6.56% -37.27% 5.15% -41.16% -
  Horiz. % 260.29% 221.83% 171.73% 183.78% 133.89% 141.16% 100.00%
NP 2,556 3,106 1,018 1,024 1,433 1,432 1,329 11.51%
  YoY % -17.71% 205.11% -0.59% -28.54% 0.07% 7.75% -
  Horiz. % 192.33% 233.71% 76.60% 77.05% 107.83% 107.75% 100.00%
NP to SH 2,440 3,053 1,069 1,058 1,422 1,361 1,298 11.08%
  YoY % -20.08% 185.59% 1.04% -25.60% 4.48% 4.85% -
  Horiz. % 187.98% 235.21% 82.36% 81.51% 109.55% 104.85% 100.00%
Tax Rate 32.88 % 25.57 % 44.79 % 46.33 % 31.01 % 32.16 % 26.57 % 3.61%
  YoY % 28.59% -42.91% -3.32% 49.40% -3.58% 21.04% -
  Horiz. % 123.75% 96.24% 168.57% 174.37% 116.71% 121.04% 100.00%
Total Cost 19,205 15,440 14,924 16,462 17,495 18,396 22,555 -2.64%
  YoY % 24.38% 3.46% -9.34% -5.90% -4.90% -18.44% -
  Horiz. % 85.15% 68.45% 66.17% 72.99% 77.57% 81.56% 100.00%
Net Worth 40,511 40,428 35,233 30,078 30,085 31,435 29,868 5.21%
  YoY % 0.20% 14.75% 17.14% -0.02% -4.29% 5.25% -
  Horiz. % 135.63% 135.36% 117.96% 100.70% 100.73% 105.25% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,212 1,208 - - - - -
  YoY % 0.00% 0.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.40% 100.00% - - - -
Div Payout % - % 39.73 % 113.00 % - % - % - % - % -
  YoY % 0.00% -64.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.16% 100.00% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 40,511 40,428 35,233 30,078 30,085 31,435 29,868 5.21%
  YoY % 0.20% 14.75% 17.14% -0.02% -4.29% 5.25% -
  Horiz. % 135.63% 135.36% 117.96% 100.70% 100.73% 105.25% 100.00%
NOSH 253,195 252,678 251,666 250,652 250,714 149,690 149,340 9.19%
  YoY % 0.20% 0.40% 0.40% -0.02% 67.49% 0.23% -
  Horiz. % 169.54% 169.20% 168.52% 167.84% 167.88% 100.23% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.75 % 16.75 % 6.39 % 5.86 % 7.57 % 7.22 % 5.56 % 13.27%
  YoY % -29.85% 162.13% 9.04% -22.59% 4.85% 29.86% -
  Horiz. % 211.33% 301.26% 114.93% 105.40% 136.15% 129.86% 100.00%
ROE 6.02 % 7.55 % 3.03 % 3.52 % 4.73 % 4.33 % 4.35 % 5.56%
  YoY % -20.26% 149.17% -13.92% -25.58% 9.24% -0.46% -
  Horiz. % 138.39% 173.56% 69.66% 80.92% 108.74% 99.54% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.59 7.34 6.33 6.98 7.55 13.25 15.99 -9.83%
  YoY % 17.03% 15.96% -9.31% -7.55% -43.02% -17.14% -
  Horiz. % 53.72% 45.90% 39.59% 43.65% 47.22% 82.86% 100.00%
EPS 0.97 1.21 0.42 0.42 0.56 0.91 0.87 1.83%
  YoY % -19.83% 188.10% 0.00% -25.00% -38.46% 4.60% -
  Horiz. % 111.49% 139.08% 48.28% 48.28% 64.37% 104.60% 100.00%
DPS 0.00 0.48 0.48 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1600 0.1600 0.1400 0.1200 0.1200 0.2100 0.2000 -3.65%
  YoY % 0.00% 14.29% 16.67% 0.00% -42.86% 5.00% -
  Horiz. % 80.00% 80.00% 70.00% 60.00% 60.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.64 7.36 6.33 6.94 7.51 7.87 9.48 -1.53%
  YoY % 17.39% 16.27% -8.79% -7.59% -4.57% -16.98% -
  Horiz. % 91.14% 77.64% 66.77% 73.21% 79.22% 83.02% 100.00%
EPS 0.97 1.21 0.42 0.42 0.56 0.54 0.52 10.94%
  YoY % -19.83% 188.10% 0.00% -25.00% 3.70% 3.85% -
  Horiz. % 186.54% 232.69% 80.77% 80.77% 107.69% 103.85% 100.00%
DPS 0.00 0.48 0.48 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1608 0.1604 0.1398 0.1194 0.1194 0.1247 0.1185 5.21%
  YoY % 0.25% 14.74% 17.09% 0.00% -4.25% 5.23% -
  Horiz. % 135.70% 135.36% 117.97% 100.76% 100.76% 105.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 0.2200 -
P/RPS 1.40 2.04 1.74 1.58 1.99 2.19 1.38 0.24%
  YoY % -31.37% 17.24% 10.13% -20.60% -9.13% 58.70% -
  Horiz. % 101.45% 147.83% 126.09% 114.49% 144.20% 158.70% 100.00%
P/EPS 12.45 12.41 25.90 26.06 26.45 31.90 25.31 -11.14%
  YoY % 0.32% -52.08% -0.61% -1.47% -17.08% 26.04% -
  Horiz. % 49.19% 49.03% 102.33% 102.96% 104.50% 126.04% 100.00%
EY 8.03 8.06 3.86 3.84 3.78 3.14 3.95 12.54%
  YoY % -0.37% 108.81% 0.52% 1.59% 20.38% -20.51% -
  Horiz. % 203.29% 204.05% 97.72% 97.22% 95.70% 79.49% 100.00%
DY 0.00 3.20 4.36 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -26.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.39% 100.00% - - - -
P/NAPS 0.75 0.94 0.79 0.92 1.25 1.38 1.10 -6.18%
  YoY % -20.21% 18.99% -14.13% -26.40% -9.42% 25.45% -
  Horiz. % 68.18% 85.45% 71.82% 83.64% 113.64% 125.45% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 28/02/07 -
Price 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 0.4000 -
P/RPS 1.22 1.63 1.66 1.72 1.99 2.87 2.50 -11.26%
  YoY % -25.15% -1.81% -3.49% -13.57% -30.66% 14.80% -
  Horiz. % 48.80% 65.20% 66.40% 68.80% 79.60% 114.80% 100.00%
P/EPS 10.90 9.93 24.72 28.43 26.45 41.79 46.02 -21.32%
  YoY % 9.77% -59.83% -13.05% 7.49% -36.71% -9.19% -
  Horiz. % 23.69% 21.58% 53.72% 61.78% 57.48% 90.81% 100.00%
EY 9.18 10.07 4.05 3.52 3.78 2.39 2.17 27.15%
  YoY % -8.84% 148.64% 15.06% -6.88% 58.16% 10.14% -
  Horiz. % 423.04% 464.06% 186.64% 162.21% 174.19% 110.14% 100.00%
DY 0.00 4.00 4.57 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -12.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.53% 100.00% - - - -
P/NAPS 0.66 0.75 0.75 1.00 1.25 1.81 2.00 -16.86%
  YoY % -12.00% 0.00% -25.00% -20.00% -30.94% -9.50% -
  Horiz. % 33.00% 37.50% 37.50% 50.00% 62.50% 90.50% 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