Highlights

[BTECH] YoY TTM Result on 2010-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     12.88%    YoY -     208.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 23,793 21,254 17,041 16,451 16,716 19,628 19,264 3.58%
  YoY % 11.95% 24.72% 3.59% -1.59% -14.84% 1.89% -
  Horiz. % 123.51% 110.33% 88.46% 85.40% 86.77% 101.89% 100.00%
PBT 4,820 4,887 2,025 2,057 1,286 2,232 2,367 12.57%
  YoY % -1.37% 141.33% -1.56% 59.95% -42.38% -5.70% -
  Horiz. % 203.63% 206.46% 85.55% 86.90% 54.33% 94.30% 100.00%
Tax -1,392 -1,129 -1,020 -559 -830 -578 -686 12.51%
  YoY % -23.29% -10.69% -82.47% 32.65% -43.60% 15.74% -
  Horiz. % 202.92% 164.58% 148.69% 81.49% 120.99% 84.26% 100.00%
NP 3,428 3,758 1,005 1,498 456 1,654 1,681 12.60%
  YoY % -8.78% 273.93% -32.91% 228.51% -72.43% -1.61% -
  Horiz. % 203.93% 223.56% 59.79% 89.11% 27.13% 98.39% 100.00%
NP to SH 3,304 3,614 966 1,577 512 1,575 1,619 12.61%
  YoY % -8.58% 274.12% -38.74% 208.01% -67.49% -2.72% -
  Horiz. % 204.08% 223.22% 59.67% 97.41% 31.62% 97.28% 100.00%
Tax Rate 28.88 % 23.10 % 50.37 % 27.18 % 64.54 % 25.90 % 28.98 % -0.06%
  YoY % 25.02% -54.14% 85.32% -57.89% 149.19% -10.63% -
  Horiz. % 99.65% 79.71% 173.81% 93.79% 222.71% 89.37% 100.00%
Total Cost 20,365 17,496 16,036 14,953 16,260 17,974 17,583 2.48%
  YoY % 16.40% 9.10% 7.24% -8.04% -9.54% 2.22% -
  Horiz. % 115.82% 99.51% 91.20% 85.04% 92.48% 102.22% 100.00%
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89%
  YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% -
  Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 % - % 34.93 % - % - % - % - % 26.81 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.29% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 42,840 40,319 35,000 32,270 29,039 29,885 30,378 5.89%
  YoY % 6.25% 15.20% 8.46% 11.12% -2.83% -1.62% -
  Horiz. % 141.02% 132.73% 115.21% 106.23% 95.59% 98.38% 100.00%
NOSH 252,000 252,000 250,000 248,235 241,999 249,047 151,891 8.80%
  YoY % 0.00% 0.80% 0.71% 2.58% -2.83% 63.96% -
  Horiz. % 165.91% 165.91% 164.59% 163.43% 159.32% 163.96% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.41 % 17.68 % 5.90 % 9.11 % 2.73 % 8.43 % 8.73 % 8.70%
  YoY % -18.50% 199.66% -35.24% 233.70% -67.62% -3.44% -
  Horiz. % 165.06% 202.52% 67.58% 104.35% 31.27% 96.56% 100.00%
ROE 7.71 % 8.96 % 2.76 % 4.89 % 1.76 % 5.27 % 5.33 % 6.34%
  YoY % -13.95% 224.64% -43.56% 177.84% -66.60% -1.13% -
  Horiz. % 144.65% 168.11% 51.78% 91.74% 33.02% 98.87% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.44 8.43 6.82 6.63 6.91 7.88 12.68 -4.79%
  YoY % 11.98% 23.61% 2.87% -4.05% -12.31% -37.85% -
  Horiz. % 74.45% 66.48% 53.79% 52.29% 54.50% 62.15% 100.00%
EPS 1.31 1.43 0.39 0.64 0.21 0.63 1.07 3.43%
  YoY % -8.39% 266.67% -39.06% 204.76% -66.67% -41.12% -
  Horiz. % 122.43% 133.64% 36.45% 59.81% 19.63% 58.88% 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 0.1700 0.1600 0.1400 0.1300 0.1200 0.1200 0.2000 -2.67%
  YoY % 6.25% 14.29% 7.69% 8.33% 0.00% -40.00% -
  Horiz. % 85.00% 80.00% 70.00% 65.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.44 8.43 6.76 6.53 6.63 7.79 7.64 3.59%
  YoY % 11.98% 24.70% 3.52% -1.51% -14.89% 1.96% -
  Horiz. % 123.56% 110.34% 88.48% 85.47% 86.78% 101.96% 100.00%
EPS 1.31 1.43 0.38 0.63 0.20 0.63 0.64 12.67%
  YoY % -8.39% 276.32% -39.68% 215.00% -68.25% -1.56% -
  Horiz. % 204.69% 223.44% 59.38% 98.44% 31.25% 98.44% 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 0.1700 0.1600 0.1389 0.1281 0.1152 0.1186 0.1205 5.90%
  YoY % 6.25% 15.19% 8.43% 11.20% -2.87% -1.58% -
  Horiz. % 141.08% 132.78% 115.27% 106.31% 95.60% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1650 0.1200 0.0950 0.1300 0.1000 0.2000 0.4100 -
P/RPS 1.75 1.42 1.39 1.96 1.45 2.54 3.23 -9.70%
  YoY % 23.24% 2.16% -29.08% 35.17% -42.91% -21.36% -
  Horiz. % 54.18% 43.96% 43.03% 60.68% 44.89% 78.64% 100.00%
P/EPS 12.58 8.37 24.59 20.46 47.27 31.63 38.47 -16.98%
  YoY % 50.30% -65.96% 20.19% -56.72% 49.45% -17.78% -
  Horiz. % 32.70% 21.76% 63.92% 53.18% 122.87% 82.22% 100.00%
EY 7.95 11.95 4.07 4.89 2.12 3.16 2.60 20.46%
  YoY % -33.47% 193.61% -16.77% 130.66% -32.91% 21.54% -
  Horiz. % 305.77% 459.62% 156.54% 188.08% 81.54% 121.54% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 595.71% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.75 0.68 1.00 0.83 1.67 2.05 -11.72%
  YoY % 29.33% 10.29% -32.00% 20.48% -50.30% -18.54% -
  Horiz. % 47.32% 36.59% 33.17% 48.78% 40.49% 81.46% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 23/11/11 24/11/10 25/11/09 18/11/08 29/11/07 -
Price 0.1700 0.1200 0.1200 0.1300 0.1100 0.2900 0.5400 -
P/RPS 1.80 1.42 1.76 1.96 1.59 3.68 4.26 -13.36%
  YoY % 26.76% -19.32% -10.20% 23.27% -56.79% -13.62% -
  Horiz. % 42.25% 33.33% 41.31% 46.01% 37.32% 86.38% 100.00%
P/EPS 12.97 8.37 31.06 20.46 51.99 45.86 50.66 -20.30%
  YoY % 54.96% -73.05% 51.81% -60.65% 13.37% -9.47% -
  Horiz. % 25.60% 16.52% 61.31% 40.39% 102.63% 90.53% 100.00%
EY 7.71 11.95 3.22 4.89 1.92 2.18 1.97 25.51%
  YoY % -35.48% 271.12% -34.15% 154.69% -11.93% 10.66% -
  Horiz. % 391.37% 606.60% 163.45% 248.22% 97.46% 110.66% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 786.79% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.75 0.86 1.00 0.92 2.42 2.70 -15.24%
  YoY % 33.33% -12.79% -14.00% 8.70% -61.98% -10.37% -
  Horiz. % 37.04% 27.78% 31.85% 37.04% 34.07% 89.63% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers