Highlights

[BTECH] YoY TTM Result on 2009-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -27.65%    YoY -     -50.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 20,601 16,329 16,634 16,969 19,776 21,266 24,233 -2.67%
  YoY % 26.16% -1.83% -1.97% -14.19% -7.01% -12.24% -
  Horiz. % 85.01% 67.38% 68.64% 70.02% 81.61% 87.76% 100.00%
PBT 4,911 1,648 2,010 1,488 2,306 2,324 1,094 28.41%
  YoY % 198.00% -18.01% 35.08% -35.47% -0.77% 112.43% -
  Horiz. % 448.90% 150.64% 183.73% 136.01% 210.79% 212.43% 100.00%
Tax -1,133 -848 -682 -743 -617 -608 -458 16.28%
  YoY % -33.61% -24.34% 8.21% -20.42% -1.48% -32.75% -
  Horiz. % 247.38% 185.15% 148.91% 162.23% 134.72% 132.75% 100.00%
NP 3,778 800 1,328 745 1,689 1,716 636 34.54%
  YoY % 372.25% -39.76% 78.26% -55.89% -1.57% 169.81% -
  Horiz. % 594.03% 125.79% 208.81% 117.14% 265.57% 269.81% 100.00%
NP to SH 3,670 788 1,397 793 1,614 1,579 725 31.00%
  YoY % 365.74% -43.59% 76.17% -50.87% 2.22% 117.79% -
  Horiz. % 506.21% 108.69% 192.69% 109.38% 222.62% 217.79% 100.00%
Tax Rate 23.07 % 51.46 % 33.93 % 49.93 % 26.76 % 26.16 % 41.86 % -9.44%
  YoY % -55.17% 51.67% -32.04% 86.58% 2.29% -37.51% -
  Horiz. % 55.11% 122.93% 81.06% 119.28% 63.93% 62.49% 100.00%
Total Cost 16,823 15,529 15,306 16,224 18,087 19,550 23,597 -5.48%
  YoY % 8.33% 1.46% -5.66% -10.30% -7.48% -17.15% -
  Horiz. % 71.29% 65.81% 64.86% 68.75% 76.65% 82.85% 100.00%
Net Worth 40,319 33,799 30,631 29,639 29,999 29,793 29,777 5.18%
  YoY % 19.29% 10.34% 3.35% -1.20% 0.69% 0.05% -
  Horiz. % 135.40% 113.51% 102.87% 99.54% 100.75% 100.05% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,262 0 0 0 0 434 417 20.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.99% -
  Horiz. % 302.49% 0.00% 0.00% 0.00% 0.00% 103.99% 100.00%
Div Payout % 34.40 % - % - % - % - % 27.49 % 57.56 % -8.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -52.24% -
  Horiz. % 59.76% 0.00% 0.00% 0.00% 0.00% 47.76% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,319 33,799 30,631 29,639 29,999 29,793 29,777 5.18%
  YoY % 19.29% 10.34% 3.35% -1.20% 0.69% 0.05% -
  Horiz. % 135.40% 113.51% 102.87% 99.54% 100.75% 100.05% 100.00%
NOSH 252,000 259,999 255,263 246,999 250,000 148,965 148,888 9.16%
  YoY % -3.08% 1.86% 3.35% -1.20% 67.82% 0.05% -
  Horiz. % 169.25% 174.63% 171.45% 165.90% 167.91% 100.05% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.34 % 4.90 % 7.98 % 4.39 % 8.54 % 8.07 % 2.62 % 38.27%
  YoY % 274.29% -38.60% 81.78% -48.59% 5.82% 208.02% -
  Horiz. % 700.00% 187.02% 304.58% 167.56% 325.95% 308.02% 100.00%
ROE 9.10 % 2.33 % 4.56 % 2.68 % 5.38 % 5.30 % 2.43 % 24.59%
  YoY % 290.56% -48.90% 70.15% -50.19% 1.51% 118.11% -
  Horiz. % 374.49% 95.88% 187.65% 110.29% 221.40% 218.11% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.18 6.28 6.52 6.87 7.91 14.28 16.28 -10.83%
  YoY % 30.25% -3.68% -5.09% -13.15% -44.61% -12.29% -
  Horiz. % 50.25% 38.57% 40.05% 42.20% 48.59% 87.71% 100.00%
EPS 1.46 0.30 0.55 0.32 0.65 1.06 0.49 19.94%
  YoY % 386.67% -45.45% 71.88% -50.77% -38.68% 116.33% -
  Horiz. % 297.96% 61.22% 112.24% 65.31% 132.65% 216.33% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.29 0.28 10.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 178.57% 0.00% 0.00% 0.00% 0.00% 103.57% 100.00%
NAPS 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 0.2000 -3.65%
  YoY % 23.08% 8.33% 0.00% 0.00% -40.00% 0.00% -
  Horiz. % 80.00% 65.00% 60.00% 60.00% 60.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.18 6.48 6.60 6.73 7.85 8.44 9.62 -2.66%
  YoY % 26.23% -1.82% -1.93% -14.27% -6.99% -12.27% -
  Horiz. % 85.03% 67.36% 68.61% 69.96% 81.60% 87.73% 100.00%
EPS 1.46 0.31 0.55 0.31 0.64 0.63 0.29 30.88%
  YoY % 370.97% -43.64% 77.42% -51.56% 1.59% 117.24% -
  Horiz. % 503.45% 106.90% 189.66% 106.90% 220.69% 217.24% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.17 0.17 19.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.12% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1600 0.1341 0.1216 0.1176 0.1190 0.1182 0.1182 5.17%
  YoY % 19.31% 10.28% 3.40% -1.18% 0.68% 0.00% -
  Horiz. % 135.36% 113.45% 102.88% 99.49% 100.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 0.2200 -
P/RPS 1.59 1.91 1.84 1.60 3.67 2.10 1.35 2.76%
  YoY % -16.75% 3.80% 15.00% -56.40% 74.76% 55.56% -
  Horiz. % 117.78% 141.48% 136.30% 118.52% 271.85% 155.56% 100.00%
P/EPS 8.93 39.59 21.93 34.26 44.92 28.30 45.18 -23.66%
  YoY % -77.44% 80.53% -35.99% -23.73% 58.73% -37.36% -
  Horiz. % 19.77% 87.63% 48.54% 75.83% 99.42% 62.64% 100.00%
EY 11.20 2.53 4.56 2.92 2.23 3.53 2.21 31.03%
  YoY % 342.69% -44.52% 56.16% 30.94% -36.83% 59.73% -
  Horiz. % 506.79% 114.48% 206.33% 132.13% 100.90% 159.73% 100.00%
DY 3.85 0.00 0.00 0.00 0.00 0.97 1.27 20.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.62% -
  Horiz. % 303.15% 0.00% 0.00% 0.00% 0.00% 76.38% 100.00%
P/NAPS 0.81 0.92 1.00 0.92 2.42 1.50 1.10 -4.97%
  YoY % -11.96% -8.00% 8.70% -61.98% 61.33% 36.36% -
  Horiz. % 73.64% 83.64% 90.91% 83.64% 220.00% 136.36% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 0.2900 -
P/RPS 1.71 1.67 1.53 1.75 3.67 3.50 1.78 -0.67%
  YoY % 2.40% 9.15% -12.57% -52.32% 4.86% 96.63% -
  Horiz. % 96.07% 93.82% 85.96% 98.31% 206.18% 196.63% 100.00%
P/EPS 9.61 34.64 18.27 37.38 44.92 47.17 59.56 -26.20%
  YoY % -72.26% 89.60% -51.12% -16.79% -4.77% -20.80% -
  Horiz. % 16.13% 58.16% 30.67% 62.76% 75.42% 79.20% 100.00%
EY 10.40 2.89 5.47 2.68 2.23 2.12 1.68 35.47%
  YoY % 259.86% -47.17% 104.10% 20.18% 5.19% 26.19% -
  Horiz. % 619.05% 172.02% 325.60% 159.52% 132.74% 126.19% 100.00%
DY 3.58 0.00 0.00 0.00 0.00 0.58 0.97 24.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.21% -
  Horiz. % 369.07% 0.00% 0.00% 0.00% 0.00% 59.79% 100.00%
P/NAPS 0.88 0.81 0.83 1.00 2.42 2.50 1.45 -7.98%
  YoY % 8.64% -2.41% -17.00% -58.68% -3.20% 72.41% -
  Horiz. % 60.69% 55.86% 57.24% 68.97% 166.90% 172.41% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers