Highlights

[BTECH] YoY TTM Result on 2009-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 14-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -21.94%    YoY -     -26.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 19,911 16,004 16,731 17,654 19,359 23,423 22,810 -2.24%
  YoY % 24.41% -4.35% -5.23% -8.81% -17.35% 2.69% -
  Horiz. % 87.29% 70.16% 73.35% 77.40% 84.87% 102.69% 100.00%
PBT 4,591 1,715 1,862 1,700 2,144 2,368 974 29.46%
  YoY % 167.70% -7.89% 9.53% -20.71% -9.46% 143.12% -
  Horiz. % 471.36% 176.08% 191.17% 174.54% 220.12% 243.12% 100.00%
Tax -1,144 -830 -753 -641 -587 -576 -460 16.38%
  YoY % -37.83% -10.23% -17.47% -9.20% -1.91% -25.22% -
  Horiz. % 248.70% 180.43% 163.70% 139.35% 127.61% 125.22% 100.00%
NP 3,447 885 1,109 1,059 1,557 1,792 514 37.28%
  YoY % 289.49% -20.20% 4.72% -31.98% -13.11% 248.64% -
  Horiz. % 670.62% 172.18% 215.76% 206.03% 302.92% 348.64% 100.00%
NP to SH 3,346 909 1,159 1,096 1,496 1,683 605 32.95%
  YoY % 268.10% -21.57% 5.75% -26.74% -11.11% 178.18% -
  Horiz. % 553.06% 150.25% 191.57% 181.16% 247.27% 278.18% 100.00%
Tax Rate 24.92 % 48.40 % 40.44 % 37.71 % 27.38 % 24.32 % 47.23 % -10.10%
  YoY % -48.51% 19.68% 7.24% 37.73% 12.58% -48.51% -
  Horiz. % 52.76% 102.48% 85.62% 79.84% 57.97% 51.49% 100.00%
Total Cost 16,464 15,119 15,622 16,595 17,802 21,631 22,296 -4.92%
  YoY % 8.90% -3.22% -5.86% -6.78% -17.70% -2.98% -
  Horiz. % 73.84% 67.81% 70.07% 74.43% 79.84% 97.02% 100.00%
Net Worth 40,319 37,599 31,015 30,461 31,158 29,699 28,499 5.95%
  YoY % 7.23% 21.23% 1.82% -2.24% 4.91% 4.21% -
  Horiz. % 141.47% 131.93% 108.83% 106.88% 109.33% 104.21% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,262 0 0 0 0 434 417 20.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.99% -
  Horiz. % 302.49% 0.00% 0.00% 0.00% 0.00% 103.99% 100.00%
Div Payout % 37.73 % - % - % - % - % 25.79 % 68.98 % -9.56%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.61% -
  Horiz. % 54.70% 0.00% 0.00% 0.00% 0.00% 37.39% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,319 37,599 31,015 30,461 31,158 29,699 28,499 5.95%
  YoY % 7.23% 21.23% 1.82% -2.24% 4.91% 4.21% -
  Horiz. % 141.47% 131.93% 108.83% 106.88% 109.33% 104.21% 100.00%
NOSH 252,000 268,571 258,461 253,846 148,372 148,499 149,999 9.02%
  YoY % -6.17% 3.91% 1.82% 71.09% -0.09% -1.00% -
  Horiz. % 168.00% 179.05% 172.31% 169.23% 98.91% 99.00% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.31 % 5.53 % 6.63 % 6.00 % 8.04 % 7.65 % 2.25 % 40.46%
  YoY % 213.02% -16.59% 10.50% -25.37% 5.10% 240.00% -
  Horiz. % 769.33% 245.78% 294.67% 266.67% 357.33% 340.00% 100.00%
ROE 8.30 % 2.42 % 3.74 % 3.60 % 4.80 % 5.67 % 2.12 % 25.52%
  YoY % 242.98% -35.29% 3.89% -25.00% -15.34% 167.45% -
  Horiz. % 391.51% 114.15% 176.42% 169.81% 226.42% 267.45% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.90 5.96 6.47 6.95 13.05 15.77 15.21 -10.33%
  YoY % 32.55% -7.88% -6.91% -46.74% -17.25% 3.68% -
  Horiz. % 51.94% 39.18% 42.54% 45.69% 85.80% 103.68% 100.00%
EPS 1.33 0.34 0.45 0.43 1.01 1.13 0.40 22.15%
  YoY % 291.18% -24.44% 4.65% -57.43% -10.62% 182.50% -
  Horiz. % 332.50% 85.00% 112.50% 107.50% 252.50% 282.50% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.29 0.28 10.14%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% -
  Horiz. % 178.57% 0.00% 0.00% 0.00% 0.00% 103.57% 100.00%
NAPS 0.1600 0.1400 0.1200 0.1200 0.2100 0.2000 0.1900 -2.82%
  YoY % 14.29% 16.67% 0.00% -42.86% 5.00% 5.26% -
  Horiz. % 84.21% 73.68% 63.16% 63.16% 110.53% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.90 6.35 6.64 7.01 7.68 9.29 9.05 -2.24%
  YoY % 24.41% -4.37% -5.28% -8.72% -17.33% 2.65% -
  Horiz. % 87.29% 70.17% 73.37% 77.46% 84.86% 102.65% 100.00%
EPS 1.33 0.36 0.46 0.43 0.59 0.67 0.24 32.99%
  YoY % 269.44% -21.74% 6.98% -27.12% -11.94% 179.17% -
  Horiz. % 554.17% 150.00% 191.67% 179.17% 245.83% 279.17% 100.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.17 0.17 19.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 294.12% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1600 0.1492 0.1231 0.1209 0.1236 0.1179 0.1131 5.95%
  YoY % 7.24% 21.20% 1.82% -2.18% 4.83% 4.24% -
  Horiz. % 141.47% 131.92% 108.84% 106.90% 109.28% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.1400 0.1050 0.1000 0.1000 0.3500 0.4000 0.3500 -
P/RPS 1.77 1.76 1.54 1.44 2.68 2.54 2.30 -4.27%
  YoY % 0.57% 14.29% 6.94% -46.27% 5.51% 10.43% -
  Horiz. % 76.96% 76.52% 66.96% 62.61% 116.52% 110.43% 100.00%
P/EPS 10.54 31.02 22.30 23.16 34.71 35.29 86.78 -29.60%
  YoY % -66.02% 39.10% -3.71% -33.28% -1.64% -59.33% -
  Horiz. % 12.15% 35.75% 25.70% 26.69% 40.00% 40.67% 100.00%
EY 9.48 3.22 4.48 4.32 2.88 2.83 1.15 42.08%
  YoY % 194.41% -28.12% 3.70% 50.00% 1.77% 146.09% -
  Horiz. % 824.35% 280.00% 389.57% 375.65% 250.43% 246.09% 100.00%
DY 3.58 0.00 0.00 0.00 0.00 0.73 0.80 28.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -8.75% -
  Horiz. % 447.50% 0.00% 0.00% 0.00% 0.00% 91.25% 100.00%
P/NAPS 0.88 0.75 0.83 0.83 1.67 2.00 1.84 -11.56%
  YoY % 17.33% -9.64% 0.00% -50.30% -16.50% 8.70% -
  Horiz. % 47.83% 40.76% 45.11% 45.11% 90.76% 108.70% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 30/05/07 29/05/06 -
Price 0.1500 0.1600 0.1300 0.1300 0.4100 0.2800 0.2200 -
P/RPS 1.90 2.69 2.01 1.87 3.14 1.78 1.45 4.60%
  YoY % -29.37% 33.83% 7.49% -40.45% 76.40% 22.76% -
  Horiz. % 131.03% 185.52% 138.62% 128.97% 216.55% 122.76% 100.00%
P/EPS 11.30 47.27 28.99 30.11 40.66 24.71 54.55 -23.06%
  YoY % -76.09% 63.06% -3.72% -25.95% 64.55% -54.70% -
  Horiz. % 20.71% 86.65% 53.14% 55.20% 74.54% 45.30% 100.00%
EY 8.85 2.12 3.45 3.32 2.46 4.05 1.83 30.01%
  YoY % 317.45% -38.55% 3.92% 34.96% -39.26% 121.31% -
  Horiz. % 483.61% 115.85% 188.52% 181.42% 134.43% 221.31% 100.00%
DY 3.34 0.00 0.00 0.00 0.00 1.04 1.27 17.47%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -18.11% -
  Horiz. % 262.99% 0.00% 0.00% 0.00% 0.00% 81.89% 100.00%
P/NAPS 0.94 1.14 1.08 1.08 1.95 1.40 1.16 -3.44%
  YoY % -17.54% 5.56% 0.00% -44.62% 39.29% 20.69% -
  Horiz. % 81.03% 98.28% 93.10% 93.10% 168.10% 120.69% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS