Highlights

[BTECH] YoY TTM Result on 2010-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     20.53%    YoY -     76.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 22,967 20,601 16,329 16,634 16,969 19,776 21,266 1.29%
  YoY % 11.48% 26.16% -1.83% -1.97% -14.19% -7.01% -
  Horiz. % 108.00% 96.87% 76.78% 78.22% 79.79% 92.99% 100.00%
PBT 4,492 4,911 1,648 2,010 1,488 2,306 2,324 11.60%
  YoY % -8.53% 198.00% -18.01% 35.08% -35.47% -0.77% -
  Horiz. % 193.29% 211.32% 70.91% 86.49% 64.03% 99.23% 100.00%
Tax -1,369 -1,133 -848 -682 -743 -617 -608 14.47%
  YoY % -20.83% -33.61% -24.34% 8.21% -20.42% -1.48% -
  Horiz. % 225.16% 186.35% 139.47% 112.17% 122.20% 101.48% 100.00%
NP 3,123 3,778 800 1,328 745 1,689 1,716 10.48%
  YoY % -17.34% 372.25% -39.76% 78.26% -55.89% -1.57% -
  Horiz. % 181.99% 220.16% 46.62% 77.39% 43.41% 98.43% 100.00%
NP to SH 2,997 3,670 788 1,397 793 1,614 1,579 11.26%
  YoY % -18.34% 365.74% -43.59% 76.17% -50.87% 2.22% -
  Horiz. % 189.80% 232.43% 49.91% 88.47% 50.22% 102.22% 100.00%
Tax Rate 30.48 % 23.07 % 51.46 % 33.93 % 49.93 % 26.76 % 26.16 % 2.58%
  YoY % 32.12% -55.17% 51.67% -32.04% 86.58% 2.29% -
  Horiz. % 116.51% 88.19% 196.71% 129.70% 190.86% 102.29% 100.00%
Total Cost 19,844 16,823 15,529 15,306 16,224 18,087 19,550 0.25%
  YoY % 17.96% 8.33% 1.46% -5.66% -10.30% -7.48% -
  Horiz. % 101.50% 86.05% 79.43% 78.29% 82.99% 92.52% 100.00%
Net Worth 40,319 40,319 33,799 30,631 29,639 29,999 29,793 5.17%
  YoY % 0.00% 19.29% 10.34% 3.35% -1.20% 0.69% -
  Horiz. % 135.33% 135.33% 113.45% 102.81% 99.49% 100.69% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 1,262 0 0 0 0 434 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 290.88% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 34.40 % - % - % - % - % 27.49 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.14% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 40,319 40,319 33,799 30,631 29,639 29,999 29,793 5.17%
  YoY % 0.00% 19.29% 10.34% 3.35% -1.20% 0.69% -
  Horiz. % 135.33% 135.33% 113.45% 102.81% 99.49% 100.69% 100.00%
NOSH 252,000 252,000 259,999 255,263 246,999 250,000 148,965 9.15%
  YoY % 0.00% -3.08% 1.86% 3.35% -1.20% 67.82% -
  Horiz. % 169.17% 169.17% 174.54% 171.36% 165.81% 167.82% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.60 % 18.34 % 4.90 % 7.98 % 4.39 % 8.54 % 8.07 % 9.08%
  YoY % -25.85% 274.29% -38.60% 81.78% -48.59% 5.82% -
  Horiz. % 168.53% 227.26% 60.72% 98.88% 54.40% 105.82% 100.00%
ROE 7.43 % 9.10 % 2.33 % 4.56 % 2.68 % 5.38 % 5.30 % 5.79%
  YoY % -18.35% 290.56% -48.90% 70.15% -50.19% 1.51% -
  Horiz. % 140.19% 171.70% 43.96% 86.04% 50.57% 101.51% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.11 8.18 6.28 6.52 6.87 7.91 14.28 -7.21%
  YoY % 11.37% 30.25% -3.68% -5.09% -13.15% -44.61% -
  Horiz. % 63.80% 57.28% 43.98% 45.66% 48.11% 55.39% 100.00%
EPS 1.19 1.46 0.30 0.55 0.32 0.65 1.06 1.94%
  YoY % -18.49% 386.67% -45.45% 71.88% -50.77% -38.68% -
  Horiz. % 112.26% 137.74% 28.30% 51.89% 30.19% 61.32% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.29 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 172.41% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 0.2000 -3.65%
  YoY % 0.00% 23.08% 8.33% 0.00% 0.00% -40.00% -
  Horiz. % 80.00% 80.00% 65.00% 60.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.11 8.18 6.48 6.60 6.73 7.85 8.44 1.28%
  YoY % 11.37% 26.23% -1.82% -1.93% -14.27% -6.99% -
  Horiz. % 107.94% 96.92% 76.78% 78.20% 79.74% 93.01% 100.00%
EPS 1.19 1.46 0.31 0.55 0.31 0.64 0.63 11.17%
  YoY % -18.49% 370.97% -43.64% 77.42% -51.56% 1.59% -
  Horiz. % 188.89% 231.75% 49.21% 87.30% 49.21% 101.59% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 294.12% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1341 0.1216 0.1176 0.1190 0.1182 5.17%
  YoY % 0.00% 19.31% 10.28% 3.40% -1.18% 0.68% -
  Horiz. % 135.36% 135.36% 113.45% 102.88% 99.49% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 0.3000 -
P/RPS 1.65 1.59 1.91 1.84 1.60 3.67 2.10 -3.94%
  YoY % 3.77% -16.75% 3.80% 15.00% -56.40% 74.76% -
  Horiz. % 78.57% 75.71% 90.95% 87.62% 76.19% 174.76% 100.00%
P/EPS 12.61 8.93 39.59 21.93 34.26 44.92 28.30 -12.59%
  YoY % 41.21% -77.44% 80.53% -35.99% -23.73% 58.73% -
  Horiz. % 44.56% 31.55% 139.89% 77.49% 121.06% 158.73% 100.00%
EY 7.93 11.20 2.53 4.56 2.92 2.23 3.53 14.43%
  YoY % -29.20% 342.69% -44.52% 56.16% 30.94% -36.83% -
  Horiz. % 224.65% 317.28% 71.67% 129.18% 82.72% 63.17% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.97 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 396.91% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 0.81 0.92 1.00 0.92 2.42 1.50 -7.49%
  YoY % 16.05% -11.96% -8.00% 8.70% -61.98% 61.33% -
  Horiz. % 62.67% 54.00% 61.33% 66.67% 61.33% 161.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 30/08/07 -
Price 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 0.5000 -
P/RPS 1.70 1.71 1.67 1.53 1.75 3.67 3.50 -11.33%
  YoY % -0.58% 2.40% 9.15% -12.57% -52.32% 4.86% -
  Horiz. % 48.57% 48.86% 47.71% 43.71% 50.00% 104.86% 100.00%
P/EPS 13.03 9.61 34.64 18.27 37.38 44.92 47.17 -19.28%
  YoY % 35.59% -72.26% 89.60% -51.12% -16.79% -4.77% -
  Horiz. % 27.62% 20.37% 73.44% 38.73% 79.25% 95.23% 100.00%
EY 7.67 10.40 2.89 5.47 2.68 2.23 2.12 23.88%
  YoY % -26.25% 259.86% -47.17% 104.10% 20.18% 5.19% -
  Horiz. % 361.79% 490.57% 136.32% 258.02% 126.42% 105.19% 100.00%
DY 0.00 3.58 0.00 0.00 0.00 0.00 0.58 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 617.24% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.88 0.81 0.83 1.00 2.42 2.50 -14.58%
  YoY % 10.23% 8.64% -2.41% -17.00% -58.68% -3.20% -
  Horiz. % 38.80% 35.20% 32.40% 33.20% 40.00% 96.80% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers