Highlights

[BTECH] YoY TTM Result on 2009-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     125.20%    YoY -     -17.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,761 18,546 15,942 16,979 18,601 19,528 24,133 -1.71%
  YoY % 17.34% 16.33% -6.11% -8.72% -4.75% -19.08% -
  Horiz. % 90.17% 76.85% 66.06% 70.36% 77.08% 80.92% 100.00%
PBT 3,803 4,167 1,838 1,806 2,075 2,109 1,936 11.90%
  YoY % -8.74% 126.71% 1.77% -12.96% -1.61% 8.94% -
  Horiz. % 196.44% 215.24% 94.94% 93.29% 107.18% 108.94% 100.00%
Tax -1,247 -1,067 -826 -707 -660 -591 -530 15.31%
  YoY % -16.87% -29.18% -16.83% -7.12% -11.68% -11.51% -
  Horiz. % 235.28% 201.32% 155.85% 133.40% 124.53% 111.51% 100.00%
NP 2,556 3,100 1,012 1,099 1,415 1,518 1,406 10.46%
  YoY % -17.55% 206.32% -7.92% -22.33% -6.79% 7.97% -
  Horiz. % 181.79% 220.48% 71.98% 78.17% 100.64% 107.97% 100.00%
NP to SH 2,410 3,022 1,057 1,153 1,404 1,452 1,359 10.01%
  YoY % -20.25% 185.90% -8.33% -17.88% -3.31% 6.84% -
  Horiz. % 177.34% 222.37% 77.78% 84.84% 103.31% 106.84% 100.00%
Tax Rate 32.79 % 25.61 % 44.94 % 39.15 % 31.81 % 28.02 % 27.38 % 3.05%
  YoY % 28.04% -43.01% 14.79% 23.07% 13.53% 2.34% -
  Horiz. % 119.76% 93.54% 164.13% 142.99% 116.18% 102.34% 100.00%
Total Cost 19,205 15,446 14,930 15,880 17,186 18,010 22,727 -2.76%
  YoY % 24.34% 3.46% -5.98% -7.60% -4.58% -20.76% -
  Horiz. % 84.50% 67.96% 65.69% 69.87% 75.62% 79.24% 100.00%
Net Worth 40,414 42,079 31,885 30,830 30,699 31,733 29,450 5.41%
  YoY % -3.96% 31.97% 3.42% 0.43% -3.26% 7.75% -
  Horiz. % 137.23% 142.89% 108.27% 104.69% 104.24% 107.75% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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 % - % 41.77 % - % - % - % - % 31.94 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.78% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 40,414 42,079 31,885 30,830 30,699 31,733 29,450 5.41%
  YoY % -3.96% 31.97% 3.42% 0.43% -3.26% 7.75% -
  Horiz. % 137.23% 142.89% 108.27% 104.69% 104.24% 107.75% 100.00%
NOSH 252,592 262,999 265,714 256,923 255,833 151,111 155,000 8.47%
  YoY % -3.96% -1.02% 3.42% 0.43% 69.30% -2.51% -
  Horiz. % 162.96% 169.68% 171.43% 165.76% 165.05% 97.49% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.75 % 16.72 % 6.35 % 6.47 % 7.61 % 7.77 % 5.83 % 12.38%
  YoY % -29.72% 163.31% -1.85% -14.98% -2.06% 33.28% -
  Horiz. % 201.54% 286.79% 108.92% 110.98% 130.53% 133.28% 100.00%
ROE 5.96 % 7.18 % 3.31 % 3.74 % 4.57 % 4.58 % 4.61 % 4.37%
  YoY % -16.99% 116.92% -11.50% -18.16% -0.22% -0.65% -
  Horiz. % 129.28% 155.75% 71.80% 81.13% 99.13% 99.35% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.62 7.05 6.00 6.61 7.27 12.92 15.57 -9.38%
  YoY % 22.27% 17.50% -9.23% -9.08% -43.73% -17.02% -
  Horiz. % 55.36% 45.28% 38.54% 42.45% 46.69% 82.98% 100.00%
EPS 0.95 1.15 0.40 0.45 0.55 0.96 0.88 1.28%
  YoY % -17.39% 187.50% -11.11% -18.18% -42.71% 9.09% -
  Horiz. % 107.95% 130.68% 45.45% 51.14% 62.50% 109.09% 100.00%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.28 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 171.43% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1600 0.1200 0.1200 0.1200 0.2100 0.1900 -2.82%
  YoY % 0.00% 33.33% 0.00% 0.00% -42.86% 10.53% -
  Horiz. % 84.21% 84.21% 63.16% 63.16% 63.16% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.64 7.36 6.33 6.74 7.38 7.75 9.58 -1.70%
  YoY % 17.39% 16.27% -6.08% -8.67% -4.77% -19.10% -
  Horiz. % 90.19% 76.83% 66.08% 70.35% 77.04% 80.90% 100.00%
EPS 0.96 1.20 0.42 0.46 0.56 0.58 0.54 10.05%
  YoY % -20.00% 185.71% -8.70% -17.86% -3.45% 7.41% -
  Horiz. % 177.78% 222.22% 77.78% 85.19% 103.70% 107.41% 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 0.1604 0.1670 0.1265 0.1223 0.1218 0.1259 0.1169 5.41%
  YoY % -3.95% 32.02% 3.43% 0.41% -3.26% 7.70% -
  Horiz. % 137.21% 142.86% 108.21% 104.62% 104.19% 107.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 0.2200 -
P/RPS 1.39 2.13 1.83 1.66 2.06 2.24 1.41 -0.24%
  YoY % -34.74% 16.39% 10.24% -19.42% -8.04% 58.87% -
  Horiz. % 98.58% 151.06% 129.79% 117.73% 146.10% 158.87% 100.00%
P/EPS 12.58 13.05 27.65 24.51 27.33 30.18 25.09 -10.86%
  YoY % -3.60% -52.80% 12.81% -10.32% -9.44% 20.29% -
  Horiz. % 50.14% 52.01% 110.20% 97.69% 108.93% 120.29% 100.00%
EY 7.95 7.66 3.62 4.08 3.66 3.31 3.99 12.16%
  YoY % 3.79% 111.60% -11.27% 11.48% 10.57% -17.04% -
  Horiz. % 199.25% 191.98% 90.73% 102.26% 91.73% 82.96% 100.00%
DY 0.00 3.20 0.00 0.00 0.00 0.00 1.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 251.97% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.94 0.92 0.92 1.25 1.38 1.16 -7.00%
  YoY % -20.21% 2.17% 0.00% -26.40% -9.42% 18.97% -
  Horiz. % 64.66% 81.03% 79.31% 79.31% 107.76% 118.97% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 28/02/07 -
Price 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 0.4000 -
P/RPS 1.22 1.70 1.75 1.82 2.06 2.94 2.57 -11.67%
  YoY % -28.24% -2.86% -3.85% -11.65% -29.93% 14.40% -
  Horiz. % 47.47% 66.15% 68.09% 70.82% 80.16% 114.40% 100.00%
P/EPS 11.01 10.44 26.40 26.74 27.33 39.55 45.62 -21.08%
  YoY % 5.46% -60.45% -1.27% -2.16% -30.90% -13.31% -
  Horiz. % 24.13% 22.88% 57.87% 58.61% 59.91% 86.69% 100.00%
EY 9.09 9.58 3.79 3.74 3.66 2.53 2.19 26.74%
  YoY % -5.11% 152.77% 1.34% 2.19% 44.66% 15.53% -
  Horiz. % 415.07% 437.44% 173.06% 170.78% 167.12% 115.53% 100.00%
DY 0.00 4.00 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% 571.43% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.75 0.88 1.00 1.25 1.81 2.11 -17.59%
  YoY % -12.00% -14.77% -12.00% -20.00% -30.94% -14.22% -
  Horiz. % 31.28% 35.55% 41.71% 47.39% 59.24% 85.78% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers