Highlights

[BTECH] YoY TTM Result on 2011-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -13.31%    YoY -     -43.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 24,592 22,967 20,601 16,329 16,634 16,969 19,776 3.70%
  YoY % 7.08% 11.48% 26.16% -1.83% -1.97% -14.19% -
  Horiz. % 124.35% 116.14% 104.17% 82.57% 84.11% 85.81% 100.00%
PBT 5,897 4,492 4,911 1,648 2,010 1,488 2,306 16.93%
  YoY % 31.28% -8.53% 198.00% -18.01% 35.08% -35.47% -
  Horiz. % 255.72% 194.80% 212.97% 71.47% 87.16% 64.53% 100.00%
Tax -1,175 -1,369 -1,133 -848 -682 -743 -617 11.33%
  YoY % 14.17% -20.83% -33.61% -24.34% 8.21% -20.42% -
  Horiz. % 190.44% 221.88% 183.63% 137.44% 110.53% 120.42% 100.00%
NP 4,722 3,123 3,778 800 1,328 745 1,689 18.68%
  YoY % 51.20% -17.34% 372.25% -39.76% 78.26% -55.89% -
  Horiz. % 279.57% 184.90% 223.68% 47.37% 78.63% 44.11% 100.00%
NP to SH 4,675 2,997 3,670 788 1,397 793 1,614 19.38%
  YoY % 55.99% -18.34% 365.74% -43.59% 76.17% -50.87% -
  Horiz. % 289.65% 185.69% 227.39% 48.82% 86.56% 49.13% 100.00%
Tax Rate 19.93 % 30.48 % 23.07 % 51.46 % 33.93 % 49.93 % 26.76 % -4.79%
  YoY % -34.61% 32.12% -55.17% 51.67% -32.04% 86.58% -
  Horiz. % 74.48% 113.90% 86.21% 192.30% 126.79% 186.58% 100.00%
Total Cost 19,870 19,844 16,823 15,529 15,306 16,224 18,087 1.58%
  YoY % 0.13% 17.96% 8.33% 1.46% -5.66% -10.30% -
  Horiz. % 109.86% 109.71% 93.01% 85.86% 84.62% 89.70% 100.00%
Net Worth 45,360 40,319 40,319 33,799 30,631 29,639 29,999 7.13%
  YoY % 12.50% 0.00% 19.29% 10.34% 3.35% -1.20% -
  Horiz. % 151.20% 134.40% 134.40% 112.67% 102.11% 98.80% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 1,262 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 34.40 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 45,360 40,319 40,319 33,799 30,631 29,639 29,999 7.13%
  YoY % 12.50% 0.00% 19.29% 10.34% 3.35% -1.20% -
  Horiz. % 151.20% 134.40% 134.40% 112.67% 102.11% 98.80% 100.00%
NOSH 252,000 252,000 252,000 259,999 255,263 246,999 250,000 0.13%
  YoY % 0.00% 0.00% -3.08% 1.86% 3.35% -1.20% -
  Horiz. % 100.80% 100.80% 100.80% 104.00% 102.11% 98.80% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 19.20 % 13.60 % 18.34 % 4.90 % 7.98 % 4.39 % 8.54 % 14.45%
  YoY % 41.18% -25.85% 274.29% -38.60% 81.78% -48.59% -
  Horiz. % 224.82% 159.25% 214.75% 57.38% 93.44% 51.41% 100.00%
ROE 10.31 % 7.43 % 9.10 % 2.33 % 4.56 % 2.68 % 5.38 % 11.44%
  YoY % 38.76% -18.35% 290.56% -48.90% 70.15% -50.19% -
  Horiz. % 191.64% 138.10% 169.14% 43.31% 84.76% 49.81% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.76 9.11 8.18 6.28 6.52 6.87 7.91 3.56%
  YoY % 7.14% 11.37% 30.25% -3.68% -5.09% -13.15% -
  Horiz. % 123.39% 115.17% 103.41% 79.39% 82.43% 86.85% 100.00%
EPS 1.86 1.19 1.46 0.30 0.55 0.32 0.65 19.14%
  YoY % 56.30% -18.49% 386.67% -45.45% 71.88% -50.77% -
  Horiz. % 286.15% 183.08% 224.62% 46.15% 84.62% 49.23% 100.00%
DPS 0.00 0.00 0.50 0.00 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% - - - -
NAPS 0.1800 0.1600 0.1600 0.1300 0.1200 0.1200 0.1200 6.99%
  YoY % 12.50% 0.00% 23.08% 8.33% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 133.33% 108.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 251,777
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.76 9.11 8.18 6.48 6.60 6.73 7.85 3.69%
  YoY % 7.14% 11.37% 26.23% -1.82% -1.93% -14.27% -
  Horiz. % 124.33% 116.05% 104.20% 82.55% 84.08% 85.73% 100.00%
EPS 1.86 1.19 1.46 0.31 0.55 0.31 0.64 19.45%
  YoY % 56.30% -18.49% 370.97% -43.64% 77.42% -51.56% -
  Horiz. % 290.62% 185.94% 228.12% 48.44% 85.94% 48.44% 100.00%
DPS 0.00 0.00 0.50 0.00 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% - - - -
NAPS 0.1800 0.1600 0.1600 0.1341 0.1216 0.1176 0.1190 7.14%
  YoY % 12.50% 0.00% 19.31% 10.28% 3.40% -1.18% -
  Horiz. % 151.26% 134.45% 134.45% 112.69% 102.18% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.2300 0.1500 0.1300 0.1200 0.1200 0.1100 0.2900 -
P/RPS 2.36 1.65 1.59 1.91 1.84 1.60 3.67 -7.09%
  YoY % 43.03% 3.77% -16.75% 3.80% 15.00% -56.40% -
  Horiz. % 64.31% 44.96% 43.32% 52.04% 50.14% 43.60% 100.00%
P/EPS 12.40 12.61 8.93 39.59 21.93 34.26 44.92 -19.30%
  YoY % -1.67% 41.21% -77.44% 80.53% -35.99% -23.73% -
  Horiz. % 27.60% 28.07% 19.88% 88.13% 48.82% 76.27% 100.00%
EY 8.07 7.93 11.20 2.53 4.56 2.92 2.23 23.89%
  YoY % 1.77% -29.20% 342.69% -44.52% 56.16% 30.94% -
  Horiz. % 361.88% 355.61% 502.24% 113.45% 204.48% 130.94% 100.00%
DY 0.00 0.00 3.85 0.00 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% - - - -
P/NAPS 1.28 0.94 0.81 0.92 1.00 0.92 2.42 -10.07%
  YoY % 36.17% 16.05% -11.96% -8.00% 8.70% -61.98% -
  Horiz. % 52.89% 38.84% 33.47% 38.02% 41.32% 38.02% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 28/08/08 -
Price 0.2200 0.1550 0.1400 0.1050 0.1000 0.1200 0.2900 -
P/RPS 2.25 1.70 1.71 1.67 1.53 1.75 3.67 -7.83%
  YoY % 32.35% -0.58% 2.40% 9.15% -12.57% -52.32% -
  Horiz. % 61.31% 46.32% 46.59% 45.50% 41.69% 47.68% 100.00%
P/EPS 11.86 13.03 9.61 34.64 18.27 37.38 44.92 -19.90%
  YoY % -8.98% 35.59% -72.26% 89.60% -51.12% -16.79% -
  Horiz. % 26.40% 29.01% 21.39% 77.11% 40.67% 83.21% 100.00%
EY 8.43 7.67 10.40 2.89 5.47 2.68 2.23 24.80%
  YoY % 9.91% -26.25% 259.86% -47.17% 104.10% 20.18% -
  Horiz. % 378.03% 343.95% 466.37% 129.60% 245.29% 120.18% 100.00%
DY 0.00 0.00 3.58 0.00 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% - - - -
P/NAPS 1.22 0.97 0.88 0.81 0.83 1.00 2.42 -10.78%
  YoY % 25.77% 10.23% 8.64% -2.41% -17.00% -58.68% -
  Horiz. % 50.41% 40.08% 36.36% 33.47% 34.30% 41.32% 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.
 


 

1878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.770.00 
 UCREST 0.2150.00 
 PINEAPP 0.280.00 
 PUC 0.070.00 
 WILLOW 0.4550.00 
 IRIS 0.160.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1250.00 
Partners & Brokers