Highlights

[BTECH] YoY TTM Result on 2011-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     212.84%    YoY -     185.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 23,796 24,552 21,761 18,546 15,942 16,979 18,601 4.19%
  YoY % -3.08% 12.83% 17.34% 16.33% -6.11% -8.72% -
  Horiz. % 127.93% 131.99% 116.99% 99.70% 85.71% 91.28% 100.00%
PBT 6,137 4,607 3,803 4,167 1,838 1,806 2,075 19.80%
  YoY % 33.21% 21.14% -8.74% 126.71% 1.77% -12.96% -
  Horiz. % 295.76% 222.02% 183.28% 200.82% 88.58% 87.04% 100.00%
Tax -957 -1,184 -1,247 -1,067 -826 -707 -660 6.39%
  YoY % 19.17% 5.05% -16.87% -29.18% -16.83% -7.12% -
  Horiz. % 145.00% 179.39% 188.94% 161.67% 125.15% 107.12% 100.00%
NP 5,180 3,423 2,556 3,100 1,012 1,099 1,415 24.13%
  YoY % 51.33% 33.92% -17.55% 206.32% -7.92% -22.33% -
  Horiz. % 366.08% 241.91% 180.64% 219.08% 71.52% 77.67% 100.00%
NP to SH 5,147 3,350 2,410 3,022 1,057 1,153 1,404 24.16%
  YoY % 53.64% 39.00% -20.25% 185.90% -8.33% -17.88% -
  Horiz. % 366.60% 238.60% 171.65% 215.24% 75.28% 82.12% 100.00%
Tax Rate 15.59 % 25.70 % 32.79 % 25.61 % 44.94 % 39.15 % 31.81 % -11.20%
  YoY % -39.34% -21.62% 28.04% -43.01% 14.79% 23.07% -
  Horiz. % 49.01% 80.79% 103.08% 80.51% 141.28% 123.07% 100.00%
Total Cost 18,616 21,129 19,205 15,446 14,930 15,880 17,186 1.34%
  YoY % -11.89% 10.02% 24.34% 3.46% -5.98% -7.60% -
  Horiz. % 108.32% 122.94% 111.75% 89.88% 86.87% 92.40% 100.00%
Net Worth 45,830 42,840 40,414 42,079 31,885 30,830 30,699 6.90%
  YoY % 6.98% 6.00% -3.96% 31.97% 3.42% 0.43% -
  Horiz. % 149.29% 139.54% 131.64% 137.07% 103.86% 100.43% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,604 0 0 1,262 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.07% 0.00% 0.00% 100.00% - - -
Div Payout % 31.17 % - % - % 41.77 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.62% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 45,830 42,840 40,414 42,079 31,885 30,830 30,699 6.90%
  YoY % 6.98% 6.00% -3.96% 31.97% 3.42% 0.43% -
  Horiz. % 149.29% 139.54% 131.64% 137.07% 103.86% 100.43% 100.00%
NOSH 254,615 252,000 252,592 262,999 265,714 256,923 255,833 -0.08%
  YoY % 1.04% -0.23% -3.96% -1.02% 3.42% 0.43% -
  Horiz. % 99.52% 98.50% 98.73% 102.80% 103.86% 100.43% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 21.77 % 13.94 % 11.75 % 16.72 % 6.35 % 6.47 % 7.61 % 19.14%
  YoY % 56.17% 18.64% -29.72% 163.31% -1.85% -14.98% -
  Horiz. % 286.07% 183.18% 154.40% 219.71% 83.44% 85.02% 100.00%
ROE 11.23 % 7.82 % 5.96 % 7.18 % 3.31 % 3.74 % 4.57 % 16.16%
  YoY % 43.61% 31.21% -16.99% 116.92% -11.50% -18.16% -
  Horiz. % 245.73% 171.12% 130.42% 157.11% 72.43% 81.84% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.35 9.74 8.62 7.05 6.00 6.61 7.27 4.28%
  YoY % -4.00% 12.99% 22.27% 17.50% -9.23% -9.08% -
  Horiz. % 128.61% 133.98% 118.57% 96.97% 82.53% 90.92% 100.00%
EPS 2.02 1.33 0.95 1.15 0.40 0.45 0.55 24.20%
  YoY % 51.88% 40.00% -17.39% 187.50% -11.11% -18.18% -
  Horiz. % 367.27% 241.82% 172.73% 209.09% 72.73% 81.82% 100.00%
DPS 0.63 0.00 0.00 0.48 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.25% 0.00% 0.00% 100.00% - - -
NAPS 0.1800 0.1700 0.1600 0.1600 0.1200 0.1200 0.1200 6.99%
  YoY % 5.88% 6.25% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 150.00% 141.67% 133.33% 133.33% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.44 9.74 8.64 7.36 6.33 6.74 7.38 4.19%
  YoY % -3.08% 12.73% 17.39% 16.27% -6.08% -8.67% -
  Horiz. % 127.91% 131.98% 117.07% 99.73% 85.77% 91.33% 100.00%
EPS 2.04 1.33 0.96 1.20 0.42 0.46 0.56 24.03%
  YoY % 53.38% 38.54% -20.00% 185.71% -8.70% -17.86% -
  Horiz. % 364.29% 237.50% 171.43% 214.29% 75.00% 82.14% 100.00%
DPS 0.64 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1819 0.1700 0.1604 0.1670 0.1265 0.1223 0.1218 6.91%
  YoY % 7.00% 5.99% -3.95% 32.02% 3.43% 0.41% -
  Horiz. % 149.34% 139.57% 131.69% 137.11% 103.86% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2400 0.1700 0.1200 0.1500 0.1100 0.1100 0.1500 -
P/RPS 2.57 1.74 1.39 2.13 1.83 1.66 2.06 3.75%
  YoY % 47.70% 25.18% -34.74% 16.39% 10.24% -19.42% -
  Horiz. % 124.76% 84.47% 67.48% 103.40% 88.83% 80.58% 100.00%
P/EPS 11.87 12.79 12.58 13.05 27.65 24.51 27.33 -12.97%
  YoY % -7.19% 1.67% -3.60% -52.80% 12.81% -10.32% -
  Horiz. % 43.43% 46.80% 46.03% 47.75% 101.17% 89.68% 100.00%
EY 8.42 7.82 7.95 7.66 3.62 4.08 3.66 14.89%
  YoY % 7.67% -1.64% 3.79% 111.60% -11.27% 11.48% -
  Horiz. % 230.05% 213.66% 217.21% 209.29% 98.91% 111.48% 100.00%
DY 2.63 0.00 0.00 3.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.19% 0.00% 0.00% 100.00% - - -
P/NAPS 1.33 1.00 0.75 0.94 0.92 0.92 1.25 1.04%
  YoY % 33.00% 33.33% -20.21% 2.17% 0.00% -26.40% -
  Horiz. % 106.40% 80.00% 60.00% 75.20% 73.60% 73.60% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 27/02/13 29/02/12 28/02/11 25/02/10 23/02/09 -
Price 0.3050 0.1700 0.1050 0.1200 0.1050 0.1200 0.1500 -
P/RPS 3.26 1.74 1.22 1.70 1.75 1.82 2.06 7.95%
  YoY % 87.36% 42.62% -28.24% -2.86% -3.85% -11.65% -
  Horiz. % 158.25% 84.47% 59.22% 82.52% 84.95% 88.35% 100.00%
P/EPS 15.09 12.79 11.01 10.44 26.40 26.74 27.33 -9.42%
  YoY % 17.98% 16.17% 5.46% -60.45% -1.27% -2.16% -
  Horiz. % 55.21% 46.80% 40.29% 38.20% 96.60% 97.84% 100.00%
EY 6.63 7.82 9.09 9.58 3.79 3.74 3.66 10.40%
  YoY % -15.22% -13.97% -5.11% 152.77% 1.34% 2.19% -
  Horiz. % 181.15% 213.66% 248.36% 261.75% 103.55% 102.19% 100.00%
DY 2.07 0.00 0.00 4.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.75% 0.00% 0.00% 100.00% - - -
P/NAPS 1.69 1.00 0.66 0.75 0.88 1.00 1.25 5.15%
  YoY % 69.00% 51.52% -12.00% -14.77% -12.00% -20.00% -
  Horiz. % 135.20% 80.00% 52.80% 60.00% 70.40% 80.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers