Highlights

[BTECH] YoY Cumulative 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 -     -14.00%    YoY -     1.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS