Highlights

[BTECH] YoY 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 -     64.84%    YoY -     42.18%
Quarter Report


View:


Show?  YoY % Horiz. %

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 5,977 6,394 5,568 4,915 4,203 4,386 4,639 4.31%
  YoY % -6.52% 14.83% 13.29% 16.94% -4.17% -5.45% -
  Horiz. % 128.84% 137.83% 120.03% 105.95% 90.60% 94.55% 100.00%
PBT 1,297 1,235 907 931 554 507 709 10.58%
  YoY % 5.02% 36.16% -2.58% 68.05% 9.27% -28.49% -
  Horiz. % 182.93% 174.19% 127.93% 131.31% 78.14% 71.51% 100.00%
Tax -278 -327 -304 -308 -136 -259 -172 8.33%
  YoY % 14.98% -7.57% 1.30% -126.47% 47.49% -50.58% -
  Horiz. % 161.63% 190.12% 176.74% 179.07% 79.07% 150.58% 100.00%
NP 1,019 908 603 623 418 248 537 11.26%
  YoY % 12.22% 50.58% -3.21% 49.04% 68.55% -53.82% -
  Horiz. % 189.76% 169.09% 112.29% 116.01% 77.84% 46.18% 100.00%
NP to SH 1,012 851 544 600 422 242 523 11.62%
  YoY % 18.92% 56.43% -9.33% 42.18% 74.38% -53.73% -
  Horiz. % 193.50% 162.72% 104.02% 114.72% 80.69% 46.27% 100.00%
Tax Rate 21.43 % 26.48 % 33.52 % 33.08 % 24.55 % 51.08 % 24.26 % -2.05%
  YoY % -19.07% -21.00% 1.33% 34.75% -51.94% 110.55% -
  Horiz. % 88.33% 109.15% 138.17% 136.36% 101.20% 210.55% 100.00%
Total Cost 4,958 5,486 4,965 4,292 3,785 4,138 4,102 3.21%
  YoY % -9.62% 10.49% 15.68% 13.39% -8.53% 0.88% -
  Horiz. % 120.87% 133.74% 121.04% 104.63% 92.27% 100.88% 100.00%
Net Worth 45,360 42,840 40,319 35,000 32,270 29,039 29,885 7.20%
  YoY % 5.88% 6.25% 15.20% 8.46% 11.12% -2.83% -
  Horiz. % 151.78% 143.35% 134.91% 117.11% 107.98% 97.17% 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 35,000 32,270 29,039 29,885 7.20%
  YoY % 5.88% 6.25% 15.20% 8.46% 11.12% -2.83% -
  Horiz. % 151.78% 143.35% 134.91% 117.11% 107.98% 97.17% 100.00%
NOSH 252,000 252,000 252,000 250,000 248,235 241,999 249,047 0.20%
  YoY % 0.00% 0.00% 0.80% 0.71% 2.58% -2.83% -
  Horiz. % 101.19% 101.19% 101.19% 100.38% 99.67% 97.17% 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 17.05 % 14.20 % 10.83 % 12.68 % 9.95 % 5.65 % 11.58 % 6.66%
  YoY % 20.07% 31.12% -14.59% 27.44% 76.11% -51.21% -
  Horiz. % 147.24% 122.63% 93.52% 109.50% 85.92% 48.79% 100.00%
ROE 2.23 % 1.99 % 1.35 % 1.71 % 1.31 % 0.83 % 1.75 % 4.12%
  YoY % 12.06% 47.41% -21.05% 30.53% 57.83% -52.57% -
  Horiz. % 127.43% 113.71% 77.14% 97.71% 74.86% 47.43% 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 2.37 2.54 2.21 1.97 1.69 1.81 1.86 4.12%
  YoY % -6.69% 14.93% 12.18% 16.57% -6.63% -2.69% -
  Horiz. % 127.42% 136.56% 118.82% 105.91% 90.86% 97.31% 100.00%
EPS 0.40 0.34 0.22 0.24 0.17 0.10 0.21 11.33%
  YoY % 17.65% 54.55% -8.33% 41.18% 70.00% -52.38% -
  Horiz. % 190.48% 161.90% 104.76% 114.29% 80.95% 47.62% 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 - 251,777
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.37 2.54 2.21 1.95 1.67 1.74 1.84 4.31%
  YoY % -6.69% 14.93% 13.33% 16.77% -4.02% -5.43% -
  Horiz. % 128.80% 138.04% 120.11% 105.98% 90.76% 94.57% 100.00%
EPS 0.40 0.34 0.22 0.24 0.17 0.10 0.21 11.33%
  YoY % 17.65% 54.55% -8.33% 41.18% 70.00% -52.38% -
  Horiz. % 190.48% 161.90% 104.76% 114.29% 80.95% 47.62% 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 0.1389 0.1281 0.1152 0.1186 7.20%
  YoY % 5.88% 6.25% 15.19% 8.43% 11.20% -2.87% -
  Horiz. % 151.77% 143.34% 134.91% 117.12% 108.01% 97.13% 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 12.86 6.50 5.43 4.83 7.68 5.52 10.74 3.05%
  YoY % 97.85% 19.71% 12.42% -37.11% 39.13% -48.60% -
  Horiz. % 119.74% 60.52% 50.56% 44.97% 71.51% 51.40% 100.00%
P/EPS 75.95 48.86 55.59 39.58 76.47 100.00 95.24 -3.70%
  YoY % 55.44% -12.11% 40.45% -48.24% -23.53% 5.00% -
  Horiz. % 79.75% 51.30% 58.37% 41.56% 80.29% 105.00% 100.00%
EY 1.32 2.05 1.80 2.53 1.31 1.00 1.05 3.89%
  YoY % -35.61% 13.89% -28.85% 93.13% 31.00% -4.76% -
  Horiz. % 125.71% 195.24% 171.43% 240.95% 124.76% 95.24% 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 13.70 6.70 5.43 6.10 7.68 6.07 15.57 -2.11%
  YoY % 104.48% 23.39% -10.98% -20.57% 26.52% -61.01% -
  Horiz. % 87.99% 43.03% 34.87% 39.18% 49.33% 38.99% 100.00%
P/EPS 80.93 50.34 55.59 50.00 76.47 110.00 138.10 -8.52%
  YoY % 60.77% -9.44% 11.18% -34.61% -30.48% -20.35% -
  Horiz. % 58.60% 36.45% 40.25% 36.21% 55.37% 79.65% 100.00%
EY 1.24 1.99 1.80 2.00 1.31 0.91 0.72 9.48%
  YoY % -37.69% 10.56% -10.00% 52.67% 43.96% 26.39% -
  Horiz. % 172.22% 276.39% 250.00% 277.78% 181.94% 126.39% 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.
 


 

313  1646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PTRANS-WA 0.030.00 
 AAX 0.185-0.01 
 SUMATEC 0.025-0.005 
 ISTONE 0.160.00 
 MSPORTS 0.010.00 
 AIRASIA 1.81-0.01 
 PANSAR 0.4450.00 
 MI 1.86+0.20 
 JADI 0.055-0.005 
 PA 0.0550.00 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Hibiscus Petroleum Berhad - Better Numbers Ahead PublicInvest Research
3. Jaks Resources Berhad - Within Expectations PublicInvest Research
4. [转贴] 真实的美国,到底是穷还是富?99%的中国人被骗惨了! Good Articles to Share
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. 云顶大马:帝国收购代价7亿 星洲日報/投資致富‧企業故事
7. PublicInvest Research Headlines - 22 Aug 2019 PublicInvest Research
8. M+ Online Technical Focus - 21 Aug 2019 M+ Online Research Articles
Partners & Brokers