[BTECH] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BTECH] BRITE-TECH BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.89%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
BTECH's Result
BTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,546 15,942 17,486 18,928 19,828 23,884 21,019 -2.06%
PBT 4,173 1,844 1,908 2,077 2,111 1,810 877 29.67%
Tax -1,067 -826 -884 -644 -679 -481 -488 13.91%
NP 3,106 1,018 1,024 1,433 1,432 1,329 389 41.35%
-
NP to SH 3,053 1,069 1,058 1,422 1,361 1,298 477 36.24%
-
Tax Rate 25.57% 44.79% 46.33% 31.01% 32.16% 26.57% 55.64% -
Total Cost 15,440 14,924 16,462 17,495 18,396 22,555 20,630 -4.71%
-
Net Worth 40,428 35,233 30,078 30,085 31,435 29,868 28,132 6.22%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,212 1,208 - - - - 414 19.59%
Div Payout % 39.73% 113.00% - - - - 86.91% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 40,428 35,233 30,078 30,085 31,435 29,868 28,132 6.22%
NOSH 252,678 251,666 250,652 250,714 149,690 149,340 148,064 9.31%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.75% 6.39% 5.86% 7.57% 7.22% 5.56% 1.85% -
ROE 7.55% 3.03% 3.52% 4.73% 4.33% 4.35% 1.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.34 6.33 6.98 7.55 13.25 15.99 14.20 -10.41%
EPS 1.21 0.42 0.42 0.56 0.91 0.87 0.32 24.80%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.28 9.39%
NAPS 0.16 0.14 0.12 0.12 0.21 0.20 0.19 -2.82%
Adjusted Per Share Value based on latest NOSH - 255,833
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.36 6.33 6.94 7.51 7.87 9.48 8.34 -2.06%
EPS 1.21 0.42 0.42 0.56 0.54 0.52 0.19 36.12%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.16 20.08%
NAPS 0.1604 0.1398 0.1194 0.1194 0.1247 0.1185 0.1116 6.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.15 0.11 0.11 0.15 0.29 0.22 0.46 -
P/RPS 2.04 1.74 1.58 1.99 2.19 1.38 3.24 -7.41%
P/EPS 12.41 25.90 26.06 26.45 31.90 25.31 142.79 -33.43%
EY 8.06 3.86 3.84 3.78 3.14 3.95 0.70 50.24%
DY 3.20 4.36 0.00 0.00 0.00 0.00 0.61 31.79%
P/NAPS 0.94 0.79 0.92 1.25 1.38 1.10 2.42 -14.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 23/02/09 27/02/08 28/02/07 28/02/06 -
Price 0.12 0.105 0.12 0.15 0.38 0.40 0.40 -
P/RPS 1.63 1.66 1.72 1.99 2.87 2.50 2.82 -8.72%
P/EPS 9.93 24.72 28.43 26.45 41.79 46.02 124.16 -34.34%
EY 10.07 4.05 3.52 3.78 2.39 2.17 0.81 52.17%
DY 4.00 4.57 0.00 0.00 0.00 0.00 0.70 33.69%
P/NAPS 0.75 0.75 1.00 1.25 1.81 2.00 2.11 -15.82%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment