Highlights

[BTECH] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     16.19%    YoY -     48.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 21,712 24,552 23,906 23,072 20,752 21,761 21,197 1.61%
  QoQ % -11.57% 2.70% 3.62% 11.18% -4.64% 2.66% -
  Horiz. % 102.43% 115.83% 112.78% 108.84% 97.90% 102.66% 100.00%
PBT 5,288 4,607 4,904 4,886 4,208 3,808 3,548 30.51%
  QoQ % 14.78% -6.06% 0.37% 16.11% 10.50% 7.33% -
  Horiz. % 149.04% 129.85% 138.22% 137.71% 118.60% 107.33% 100.00%
Tax -1,408 -1,184 -1,254 -1,228 -1,080 -1,252 -1,061 20.76%
  QoQ % -18.92% 5.63% -2.17% -13.70% 13.74% -17.96% -
  Horiz. % 132.66% 111.56% 118.22% 115.70% 101.76% 117.96% 100.00%
NP 3,880 3,423 3,649 3,658 3,128 2,556 2,486 34.56%
  QoQ % 13.35% -6.20% -0.24% 16.94% 22.38% 2.79% -
  Horiz. % 156.03% 137.65% 146.76% 147.10% 125.79% 102.79% 100.00%
NP to SH 3,916 3,350 3,517 3,574 3,076 2,440 2,365 39.99%
  QoQ % 16.90% -4.76% -1.59% 16.19% 26.07% 3.16% -
  Horiz. % 165.56% 141.63% 148.70% 151.10% 130.05% 103.16% 100.00%
Tax Rate 26.63 % 25.70 % 25.58 % 25.13 % 25.67 % 32.88 % 29.91 % -7.46%
  QoQ % 3.62% 0.47% 1.79% -2.10% -21.93% 9.93% -
  Horiz. % 89.03% 85.92% 85.52% 84.02% 85.82% 109.93% 100.00%
Total Cost 17,832 21,129 20,257 19,414 17,624 19,205 18,710 -3.16%
  QoQ % -15.60% 4.30% 4.34% 10.16% -8.23% 2.64% -
  Horiz. % 95.30% 112.92% 108.27% 103.76% 94.19% 102.64% 100.00%
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.75% 0.47% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.47% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 42,840 42,840 42,840 40,319 42,840 40,511 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.75% 0.47% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.47% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 253,195 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.47% 0.47% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.47% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.87 % 13.94 % 15.26 % 15.85 % 15.07 % 11.75 % 11.73 % 32.43%
  QoQ % 28.19% -8.65% -3.72% 5.18% 28.26% 0.17% -
  Horiz. % 152.34% 118.84% 130.09% 135.12% 128.47% 100.17% 100.00%
ROE 9.14 % 7.82 % 8.21 % 8.86 % 7.18 % 6.02 % 5.87 % 34.38%
  QoQ % 16.88% -4.75% -7.34% 23.40% 19.27% 2.56% -
  Horiz. % 155.71% 133.22% 139.86% 150.94% 122.32% 102.56% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 9.74 9.49 9.16 8.23 8.59 8.41 1.66%
  QoQ % -11.50% 2.63% 3.60% 11.30% -4.19% 2.14% -
  Horiz. % 102.50% 115.81% 112.84% 108.92% 97.86% 102.14% 100.00%
EPS 1.56 1.33 1.40 1.42 1.24 0.97 0.93 41.22%
  QoQ % 17.29% -5.00% -1.41% 14.52% 27.84% 4.30% -
  Horiz. % 167.74% 143.01% 150.54% 152.69% 133.33% 104.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 6.25% 0.00% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.62 9.74 9.49 9.16 8.23 8.64 8.41 1.66%
  QoQ % -11.50% 2.63% 3.60% 11.30% -4.75% 2.73% -
  Horiz. % 102.50% 115.81% 112.84% 108.92% 97.86% 102.73% 100.00%
EPS 1.56 1.33 1.40 1.42 1.24 0.97 0.93 41.22%
  QoQ % 17.29% -5.00% -1.41% 14.52% 27.84% 4.30% -
  Horiz. % 167.74% 143.01% 150.54% 152.69% 133.33% 104.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1700 0.1600 0.1700 0.1608 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.72% 0.50% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 0.1200 -
P/RPS 2.09 1.74 1.74 1.64 1.70 1.40 1.43 28.82%
  QoQ % 20.11% 0.00% 6.10% -3.53% 21.43% -2.10% -
  Horiz. % 146.15% 121.68% 121.68% 114.69% 118.88% 97.90% 100.00%
P/EPS 11.58 12.79 11.82 10.58 11.47 12.45 12.78 -6.37%
  QoQ % -9.46% 8.21% 11.72% -7.76% -7.87% -2.58% -
  Horiz. % 90.61% 100.08% 92.49% 82.79% 89.75% 97.42% 100.00%
EY 8.63 7.82 8.46 9.46 8.72 8.03 7.82 6.80%
  QoQ % 10.36% -7.57% -10.57% 8.49% 8.59% 2.69% -
  Horiz. % 110.36% 100.00% 108.18% 120.97% 111.51% 102.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.00 0.97 0.94 0.82 0.75 0.75 25.97%
  QoQ % 6.00% 3.09% 3.19% 14.63% 9.33% 0.00% -
  Horiz. % 141.33% 133.33% 129.33% 125.33% 109.33% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 -
Price 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 0.1200 -
P/RPS 2.67 1.74 1.79 1.69 1.82 1.22 1.43 51.69%
  QoQ % 53.45% -2.79% 5.92% -7.14% 49.18% -14.69% -
  Horiz. % 186.71% 121.68% 125.17% 118.18% 127.27% 85.31% 100.00%
P/EPS 14.80 12.79 12.18 10.93 12.29 10.90 12.78 10.29%
  QoQ % 15.72% 5.01% 11.44% -11.07% 12.75% -14.71% -
  Horiz. % 115.81% 100.08% 95.31% 85.52% 96.17% 85.29% 100.00%
EY 6.76 7.82 8.21 9.15 8.14 9.18 7.82 -9.26%
  QoQ % -13.55% -4.75% -10.27% 12.41% -11.33% 17.39% -
  Horiz. % 86.45% 100.00% 104.99% 117.01% 104.09% 117.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.35 1.00 1.00 0.97 0.88 0.66 0.75 48.03%
  QoQ % 35.00% 0.00% 3.09% 10.23% 33.33% -12.00% -
  Horiz. % 180.00% 133.33% 133.33% 129.33% 117.33% 88.00% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

201  305  570  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.59+0.22 
 SERBADK 0.330.00 
 VS 1.65-0.05 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS