Highlights

[BTECH] YoY TTM Result on 2011-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 13-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -14.00%    YoY -     -21.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 24,792 21,810 19,911 16,004 16,731 17,654 19,359 4.21%
  YoY % 13.67% 9.54% 24.41% -4.35% -5.23% -8.81% -
  Horiz. % 128.06% 112.66% 102.85% 82.67% 86.42% 91.19% 100.00%
PBT 4,877 4,048 4,591 1,715 1,862 1,700 2,144 14.67%
  YoY % 20.48% -11.83% 167.70% -7.89% 9.53% -20.71% -
  Horiz. % 227.47% 188.81% 214.13% 79.99% 86.85% 79.29% 100.00%
Tax -1,266 -1,254 -1,144 -830 -753 -641 -587 13.66%
  YoY % -0.96% -9.62% -37.83% -10.23% -17.47% -9.20% -
  Horiz. % 215.67% 213.63% 194.89% 141.40% 128.28% 109.20% 100.00%
NP 3,611 2,794 3,447 885 1,109 1,059 1,557 15.04%
  YoY % 29.24% -18.94% 289.49% -20.20% 4.72% -31.98% -
  Horiz. % 231.92% 179.45% 221.39% 56.84% 71.23% 68.02% 100.00%
NP to SH 3,560 2,667 3,346 909 1,159 1,096 1,496 15.54%
  YoY % 33.48% -20.29% 268.10% -21.57% 5.75% -26.74% -
  Horiz. % 237.97% 178.28% 223.66% 60.76% 77.47% 73.26% 100.00%
Tax Rate 25.96 % 30.98 % 24.92 % 48.40 % 40.44 % 37.71 % 27.38 % -0.88%
  YoY % -16.20% 24.32% -48.51% 19.68% 7.24% 37.73% -
  Horiz. % 94.81% 113.15% 91.02% 176.77% 147.70% 137.73% 100.00%
Total Cost 21,181 19,016 16,464 15,119 15,622 16,595 17,802 2.94%
  YoY % 11.39% 15.50% 8.90% -3.22% -5.86% -6.78% -
  Horiz. % 118.98% 106.82% 92.48% 84.93% 87.75% 93.22% 100.00%
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45%
  YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% -
  Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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 % - % - % 37.73 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 42,840 42,840 40,319 37,599 31,015 30,461 31,158 5.45%
  YoY % 0.00% 6.25% 7.23% 21.23% 1.82% -2.24% -
  Horiz. % 137.49% 137.49% 129.40% 120.67% 99.54% 97.76% 100.00%
NOSH 252,000 252,000 252,000 268,571 258,461 253,846 148,372 9.23%
  YoY % 0.00% 0.00% -6.17% 3.91% 1.82% 71.09% -
  Horiz. % 169.84% 169.84% 169.84% 181.01% 174.20% 171.09% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.57 % 12.81 % 17.31 % 5.53 % 6.63 % 6.00 % 8.04 % 10.41%
  YoY % 13.74% -26.00% 213.02% -16.59% 10.50% -25.37% -
  Horiz. % 181.22% 159.33% 215.30% 68.78% 82.46% 74.63% 100.00%
ROE 8.31 % 6.23 % 8.30 % 2.42 % 3.74 % 3.60 % 4.80 % 9.57%
  YoY % 33.39% -24.94% 242.98% -35.29% 3.89% -25.00% -
  Horiz. % 173.12% 129.79% 172.92% 50.42% 77.92% 75.00% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.84 8.65 7.90 5.96 6.47 6.95 13.05 -4.59%
  YoY % 13.76% 9.49% 32.55% -7.88% -6.91% -46.74% -
  Horiz. % 75.40% 66.28% 60.54% 45.67% 49.58% 53.26% 100.00%
EPS 1.41 1.06 1.33 0.34 0.45 0.43 1.01 5.72%
  YoY % 33.02% -20.30% 291.18% -24.44% 4.65% -57.43% -
  Horiz. % 139.60% 104.95% 131.68% 33.66% 44.55% 42.57% 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 0.1700 0.1600 0.1400 0.1200 0.1200 0.2100 -3.46%
  YoY % 0.00% 6.25% 14.29% 16.67% 0.00% -42.86% -
  Horiz. % 80.95% 80.95% 76.19% 66.67% 57.14% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.84 8.65 7.90 6.35 6.64 7.01 7.68 4.22%
  YoY % 13.76% 9.49% 24.41% -4.37% -5.28% -8.72% -
  Horiz. % 128.12% 112.63% 102.86% 82.68% 86.46% 91.28% 100.00%
EPS 1.41 1.06 1.33 0.36 0.46 0.43 0.59 15.62%
  YoY % 33.02% -20.30% 269.44% -21.74% 6.98% -27.12% -
  Horiz. % 238.98% 179.66% 225.42% 61.02% 77.97% 72.88% 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 0.1700 0.1600 0.1492 0.1231 0.1209 0.1236 5.45%
  YoY % 0.00% 6.25% 7.24% 21.20% 1.82% -2.18% -
  Horiz. % 137.54% 137.54% 129.45% 120.71% 99.60% 97.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.1800 0.1400 0.1400 0.1050 0.1000 0.1000 0.3500 -
P/RPS 1.83 1.62 1.77 1.76 1.54 1.44 2.68 -6.16%
  YoY % 12.96% -8.47% 0.57% 14.29% 6.94% -46.27% -
  Horiz. % 68.28% 60.45% 66.04% 65.67% 57.46% 53.73% 100.00%
P/EPS 12.74 13.23 10.54 31.02 22.30 23.16 34.71 -15.38%
  YoY % -3.70% 25.52% -66.02% 39.10% -3.71% -33.28% -
  Horiz. % 36.70% 38.12% 30.37% 89.37% 64.25% 66.72% 100.00%
EY 7.85 7.56 9.48 3.22 4.48 4.32 2.88 18.18%
  YoY % 3.84% -20.25% 194.41% -28.12% 3.70% 50.00% -
  Horiz. % 272.57% 262.50% 329.17% 111.81% 155.56% 150.00% 100.00%
DY 0.00 0.00 3.58 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 1.06 0.82 0.88 0.75 0.83 0.83 1.67 -7.29%
  YoY % 29.27% -6.82% 17.33% -9.64% 0.00% -50.30% -
  Horiz. % 63.47% 49.10% 52.69% 44.91% 49.70% 49.70% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 18/05/12 13/05/11 11/05/10 14/05/09 22/05/08 -
Price 0.2300 0.1500 0.1500 0.1600 0.1300 0.1300 0.4100 -
P/RPS 2.34 1.73 1.90 2.69 2.01 1.87 3.14 -4.78%
  YoY % 35.26% -8.95% -29.37% 33.83% 7.49% -40.45% -
  Horiz. % 74.52% 55.10% 60.51% 85.67% 64.01% 59.55% 100.00%
P/EPS 16.28 14.17 11.30 47.27 28.99 30.11 40.66 -14.14%
  YoY % 14.89% 25.40% -76.09% 63.06% -3.72% -25.95% -
  Horiz. % 40.04% 34.85% 27.79% 116.26% 71.30% 74.05% 100.00%
EY 6.14 7.06 8.85 2.12 3.45 3.32 2.46 16.46%
  YoY % -13.03% -20.23% 317.45% -38.55% 3.92% 34.96% -
  Horiz. % 249.59% 286.99% 359.76% 86.18% 140.24% 134.96% 100.00%
DY 0.00 0.00 3.34 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 1.35 0.88 0.94 1.14 1.08 1.08 1.95 -5.94%
  YoY % 53.41% -6.38% -17.54% 5.56% 0.00% -44.62% -
  Horiz. % 69.23% 45.13% 48.21% 58.46% 55.38% 55.38% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Hartalega delivers record net profit in Q3 from higher sales volume gloveharicut
PARTNERS & BROKERS