Highlights

[BTECH] YoY TTM Result on 2010-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -32.97%    YoY -     -8.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 24,552 21,761 18,546 15,942 16,979 18,601 19,528 3.89%
  YoY % 12.83% 17.34% 16.33% -6.11% -8.72% -4.75% -
  Horiz. % 125.73% 111.43% 94.97% 81.64% 86.95% 95.25% 100.00%
PBT 4,607 3,803 4,167 1,838 1,806 2,075 2,109 13.90%
  YoY % 21.14% -8.74% 126.71% 1.77% -12.96% -1.61% -
  Horiz. % 218.44% 180.32% 197.58% 87.15% 85.63% 98.39% 100.00%
Tax -1,184 -1,247 -1,067 -826 -707 -660 -591 12.27%
  YoY % 5.05% -16.87% -29.18% -16.83% -7.12% -11.68% -
  Horiz. % 200.34% 211.00% 180.54% 139.76% 119.63% 111.68% 100.00%
NP 3,423 2,556 3,100 1,012 1,099 1,415 1,518 14.50%
  YoY % 33.92% -17.55% 206.32% -7.92% -22.33% -6.79% -
  Horiz. % 225.49% 168.38% 204.22% 66.67% 72.40% 93.21% 100.00%
NP to SH 3,350 2,410 3,022 1,057 1,153 1,404 1,452 14.94%
  YoY % 39.00% -20.25% 185.90% -8.33% -17.88% -3.31% -
  Horiz. % 230.72% 165.98% 208.13% 72.80% 79.41% 96.69% 100.00%
Tax Rate 25.70 % 32.79 % 25.61 % 44.94 % 39.15 % 31.81 % 28.02 % -1.43%
  YoY % -21.62% 28.04% -43.01% 14.79% 23.07% 13.53% -
  Horiz. % 91.72% 117.02% 91.40% 160.39% 139.72% 113.53% 100.00%
Total Cost 21,129 19,205 15,446 14,930 15,880 17,186 18,010 2.70%
  YoY % 10.02% 24.34% 3.46% -5.98% -7.60% -4.58% -
  Horiz. % 117.32% 106.64% 85.76% 82.90% 88.17% 95.42% 100.00%
Net Worth 42,840 40,414 42,079 31,885 30,830 30,699 31,733 5.12%
  YoY % 6.00% -3.96% 31.97% 3.42% 0.43% -3.26% -
  Horiz. % 135.00% 127.36% 132.61% 100.48% 97.16% 96.74% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % - % - % 41.77 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 42,840 40,414 42,079 31,885 30,830 30,699 31,733 5.12%
  YoY % 6.00% -3.96% 31.97% 3.42% 0.43% -3.26% -
  Horiz. % 135.00% 127.36% 132.61% 100.48% 97.16% 96.74% 100.00%
NOSH 252,000 252,592 262,999 265,714 256,923 255,833 151,111 8.89%
  YoY % -0.23% -3.96% -1.02% 3.42% 0.43% 69.30% -
  Horiz. % 166.76% 167.16% 174.04% 175.84% 170.02% 169.30% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.94 % 11.75 % 16.72 % 6.35 % 6.47 % 7.61 % 7.77 % 10.22%
  YoY % 18.64% -29.72% 163.31% -1.85% -14.98% -2.06% -
  Horiz. % 179.41% 151.22% 215.19% 81.72% 83.27% 97.94% 100.00%
ROE 7.82 % 5.96 % 7.18 % 3.31 % 3.74 % 4.57 % 4.58 % 9.32%
  YoY % 31.21% -16.99% 116.92% -11.50% -18.16% -0.22% -
  Horiz. % 170.74% 130.13% 156.77% 72.27% 81.66% 99.78% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.74 8.62 7.05 6.00 6.61 7.27 12.92 -4.60%
  YoY % 12.99% 22.27% 17.50% -9.23% -9.08% -43.73% -
  Horiz. % 75.39% 66.72% 54.57% 46.44% 51.16% 56.27% 100.00%
EPS 1.33 0.95 1.15 0.40 0.45 0.55 0.96 5.58%
  YoY % 40.00% -17.39% 187.50% -11.11% -18.18% -42.71% -
  Horiz. % 138.54% 98.96% 119.79% 41.67% 46.88% 57.29% 100.00%
DPS 0.00 0.00 0.48 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 0.1700 0.1600 0.1600 0.1200 0.1200 0.1200 0.2100 -3.46%
  YoY % 6.25% 0.00% 33.33% 0.00% 0.00% -42.86% -
  Horiz. % 80.95% 76.19% 76.19% 57.14% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.74 8.64 7.36 6.33 6.74 7.38 7.75 3.88%
  YoY % 12.73% 17.39% 16.27% -6.08% -8.67% -4.77% -
  Horiz. % 125.68% 111.48% 94.97% 81.68% 86.97% 95.23% 100.00%
EPS 1.33 0.96 1.20 0.42 0.46 0.56 0.58 14.82%
  YoY % 38.54% -20.00% 185.71% -8.70% -17.86% -3.45% -
  Horiz. % 229.31% 165.52% 206.90% 72.41% 79.31% 96.55% 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 0.1700 0.1604 0.1670 0.1265 0.1223 0.1218 0.1259 5.13%
  YoY % 5.99% -3.95% 32.02% 3.43% 0.41% -3.26% -
  Horiz. % 135.03% 127.40% 132.64% 100.48% 97.14% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1200 0.1500 0.1100 0.1100 0.1500 0.2900 -
P/RPS 1.74 1.39 2.13 1.83 1.66 2.06 2.24 -4.12%
  YoY % 25.18% -34.74% 16.39% 10.24% -19.42% -8.04% -
  Horiz. % 77.68% 62.05% 95.09% 81.70% 74.11% 91.96% 100.00%
P/EPS 12.79 12.58 13.05 27.65 24.51 27.33 30.18 -13.32%
  YoY % 1.67% -3.60% -52.80% 12.81% -10.32% -9.44% -
  Horiz. % 42.38% 41.68% 43.24% 91.62% 81.21% 90.56% 100.00%
EY 7.82 7.95 7.66 3.62 4.08 3.66 3.31 15.39%
  YoY % -1.64% 3.79% 111.60% -11.27% 11.48% 10.57% -
  Horiz. % 236.25% 240.18% 231.42% 109.37% 123.26% 110.57% 100.00%
DY 0.00 0.00 3.20 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 1.00 0.75 0.94 0.92 0.92 1.25 1.38 -5.22%
  YoY % 33.33% -20.21% 2.17% 0.00% -26.40% -9.42% -
  Horiz. % 72.46% 54.35% 68.12% 66.67% 66.67% 90.58% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 -
Price 0.1700 0.1050 0.1200 0.1050 0.1200 0.1500 0.3800 -
P/RPS 1.74 1.22 1.70 1.75 1.82 2.06 2.94 -8.36%
  YoY % 42.62% -28.24% -2.86% -3.85% -11.65% -29.93% -
  Horiz. % 59.18% 41.50% 57.82% 59.52% 61.90% 70.07% 100.00%
P/EPS 12.79 11.01 10.44 26.40 26.74 27.33 39.55 -17.14%
  YoY % 16.17% 5.46% -60.45% -1.27% -2.16% -30.90% -
  Horiz. % 32.34% 27.84% 26.40% 66.75% 67.61% 69.10% 100.00%
EY 7.82 9.09 9.58 3.79 3.74 3.66 2.53 20.67%
  YoY % -13.97% -5.11% 152.77% 1.34% 2.19% 44.66% -
  Horiz. % 309.09% 359.29% 378.66% 149.80% 147.83% 144.66% 100.00%
DY 0.00 0.00 4.00 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 1.00 0.66 0.75 0.88 1.00 1.25 1.81 -9.41%
  YoY % 51.52% -12.00% -14.77% -12.00% -20.00% -30.94% -
  Horiz. % 55.25% 36.46% 41.44% 48.62% 55.25% 69.06% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers