Highlights

[BTECH] YoY TTM Result on 2010-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 11-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     0.52%    YoY -     5.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,810 19,911 16,004 16,731 17,654 19,359 23,423 -1.18%
  YoY % 9.54% 24.41% -4.35% -5.23% -8.81% -17.35% -
  Horiz. % 93.11% 85.01% 68.33% 71.43% 75.37% 82.65% 100.00%
PBT 4,048 4,591 1,715 1,862 1,700 2,144 2,368 9.34%
  YoY % -11.83% 167.70% -7.89% 9.53% -20.71% -9.46% -
  Horiz. % 170.95% 193.88% 72.42% 78.63% 71.79% 90.54% 100.00%
Tax -1,254 -1,144 -830 -753 -641 -587 -576 13.83%
  YoY % -9.62% -37.83% -10.23% -17.47% -9.20% -1.91% -
  Horiz. % 217.71% 198.61% 144.10% 130.73% 111.28% 101.91% 100.00%
NP 2,794 3,447 885 1,109 1,059 1,557 1,792 7.68%
  YoY % -18.94% 289.49% -20.20% 4.72% -31.98% -13.11% -
  Horiz. % 155.92% 192.35% 49.39% 61.89% 59.10% 86.89% 100.00%
NP to SH 2,667 3,346 909 1,159 1,096 1,496 1,683 7.97%
  YoY % -20.29% 268.10% -21.57% 5.75% -26.74% -11.11% -
  Horiz. % 158.47% 198.81% 54.01% 68.87% 65.12% 88.89% 100.00%
Tax Rate 30.98 % 24.92 % 48.40 % 40.44 % 37.71 % 27.38 % 24.32 % 4.11%
  YoY % 24.32% -48.51% 19.68% 7.24% 37.73% 12.58% -
  Horiz. % 127.38% 102.47% 199.01% 166.28% 155.06% 112.58% 100.00%
Total Cost 19,016 16,464 15,119 15,622 16,595 17,802 21,631 -2.12%
  YoY % 15.50% 8.90% -3.22% -5.86% -6.78% -17.70% -
  Horiz. % 87.91% 76.11% 69.90% 72.22% 76.72% 82.30% 100.00%
Net Worth 42,840 40,319 37,599 31,015 30,461 31,158 29,699 6.29%
  YoY % 6.25% 7.23% 21.23% 1.82% -2.24% 4.91% -
  Horiz. % 144.24% 135.76% 126.60% 104.43% 102.56% 104.91% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 % - % 37.73 % - % - % - % - % 25.79 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 146.30% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,840 40,319 37,599 31,015 30,461 31,158 29,699 6.29%
  YoY % 6.25% 7.23% 21.23% 1.82% -2.24% 4.91% -
  Horiz. % 144.24% 135.76% 126.60% 104.43% 102.56% 104.91% 100.00%
NOSH 252,000 252,000 268,571 258,461 253,846 148,372 148,499 9.21%
  YoY % 0.00% -6.17% 3.91% 1.82% 71.09% -0.09% -
  Horiz. % 169.70% 169.70% 180.86% 174.05% 170.94% 99.91% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.81 % 17.31 % 5.53 % 6.63 % 6.00 % 8.04 % 7.65 % 8.96%
  YoY % -26.00% 213.02% -16.59% 10.50% -25.37% 5.10% -
  Horiz. % 167.45% 226.27% 72.29% 86.67% 78.43% 105.10% 100.00%
ROE 6.23 % 8.30 % 2.42 % 3.74 % 3.60 % 4.80 % 5.67 % 1.58%
  YoY % -24.94% 242.98% -35.29% 3.89% -25.00% -15.34% -
  Horiz. % 109.88% 146.38% 42.68% 65.96% 63.49% 84.66% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.65 7.90 5.96 6.47 6.95 13.05 15.77 -9.52%
  YoY % 9.49% 32.55% -7.88% -6.91% -46.74% -17.25% -
  Horiz. % 54.85% 50.10% 37.79% 41.03% 44.07% 82.75% 100.00%
EPS 1.06 1.33 0.34 0.45 0.43 1.01 1.13 -1.06%
  YoY % -20.30% 291.18% -24.44% 4.65% -57.43% -10.62% -
  Horiz. % 93.81% 117.70% 30.09% 39.82% 38.05% 89.38% 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 0.1200 0.1200 0.2100 0.2000 -2.67%
  YoY % 6.25% 14.29% 16.67% 0.00% -42.86% 5.00% -
  Horiz. % 85.00% 80.00% 70.00% 60.00% 60.00% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.65 7.90 6.35 6.64 7.01 7.68 9.29 -1.18%
  YoY % 9.49% 24.41% -4.37% -5.28% -8.72% -17.33% -
  Horiz. % 93.11% 85.04% 68.35% 71.47% 75.46% 82.67% 100.00%
EPS 1.06 1.33 0.36 0.46 0.43 0.59 0.67 7.94%
  YoY % -20.30% 269.44% -21.74% 6.98% -27.12% -11.94% -
  Horiz. % 158.21% 198.51% 53.73% 68.66% 64.18% 88.06% 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 0.1492 0.1231 0.1209 0.1236 0.1179 6.28%
  YoY % 6.25% 7.24% 21.20% 1.82% -2.18% 4.83% -
  Horiz. % 144.19% 135.71% 126.55% 104.41% 102.54% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1400 0.1400 0.1050 0.1000 0.1000 0.3500 0.4000 -
P/RPS 1.62 1.77 1.76 1.54 1.44 2.68 2.54 -7.22%
  YoY % -8.47% 0.57% 14.29% 6.94% -46.27% 5.51% -
  Horiz. % 63.78% 69.69% 69.29% 60.63% 56.69% 105.51% 100.00%
P/EPS 13.23 10.54 31.02 22.30 23.16 34.71 35.29 -15.07%
  YoY % 25.52% -66.02% 39.10% -3.71% -33.28% -1.64% -
  Horiz. % 37.49% 29.87% 87.90% 63.19% 65.63% 98.36% 100.00%
EY 7.56 9.48 3.22 4.48 4.32 2.88 2.83 17.78%
  YoY % -20.25% 194.41% -28.12% 3.70% 50.00% 1.77% -
  Horiz. % 267.14% 334.98% 113.78% 158.30% 152.65% 101.77% 100.00%
DY 0.00 3.58 0.00 0.00 0.00 0.00 0.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 490.41% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.88 0.75 0.83 0.83 1.67 2.00 -13.80%
  YoY % -6.82% 17.33% -9.64% 0.00% -50.30% -16.50% -
  Horiz. % 41.00% 44.00% 37.50% 41.50% 41.50% 83.50% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 30/05/07 -
Price 0.1500 0.1500 0.1600 0.1300 0.1300 0.4100 0.2800 -
P/RPS 1.73 1.90 2.69 2.01 1.87 3.14 1.78 -0.47%
  YoY % -8.95% -29.37% 33.83% 7.49% -40.45% 76.40% -
  Horiz. % 97.19% 106.74% 151.12% 112.92% 105.06% 176.40% 100.00%
P/EPS 14.17 11.30 47.27 28.99 30.11 40.66 24.71 -8.84%
  YoY % 25.40% -76.09% 63.06% -3.72% -25.95% 64.55% -
  Horiz. % 57.35% 45.73% 191.30% 117.32% 121.85% 164.55% 100.00%
EY 7.06 8.85 2.12 3.45 3.32 2.46 4.05 9.70%
  YoY % -20.23% 317.45% -38.55% 3.92% 34.96% -39.26% -
  Horiz. % 174.32% 218.52% 52.35% 85.19% 81.98% 60.74% 100.00%
DY 0.00 3.34 0.00 0.00 0.00 0.00 1.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 321.15% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.94 1.14 1.08 1.08 1.95 1.40 -7.44%
  YoY % -6.38% -17.54% 5.56% 0.00% -44.62% 39.29% -
  Horiz. % 62.86% 67.14% 81.43% 77.14% 77.14% 139.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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