Highlights

[BTECH] QoQ Quarter Result on 2012-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     22.43%    YoY -     -64.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,394 6,348 5,188 5,863 5,568 5,191 5,139 15.67%
  QoQ % 0.72% 22.36% -11.51% 5.30% 7.26% 1.01% -
  Horiz. % 124.42% 123.53% 100.95% 114.09% 108.35% 101.01% 100.00%
PBT 1,235 1,391 1,052 1,142 907 947 807 32.76%
  QoQ % -11.21% 32.22% -7.88% 25.91% -4.22% 17.35% -
  Horiz. % 153.04% 172.37% 130.36% 141.51% 112.39% 117.35% 100.00%
Tax -327 -344 -270 -451 -304 -229 -263 15.61%
  QoQ % 4.94% -27.41% 40.13% -48.36% -32.75% 12.93% -
  Horiz. % 124.33% 130.80% 102.66% 171.48% 115.59% 87.07% 100.00%
NP 908 1,047 782 691 603 718 544 40.67%
  QoQ % -13.28% 33.89% 13.17% 14.59% -16.02% 31.99% -
  Horiz. % 166.91% 192.46% 143.75% 127.02% 110.85% 131.99% 100.00%
NP to SH 851 1,018 769 666 544 688 512 40.27%
  QoQ % -16.40% 32.38% 15.47% 22.43% -20.93% 34.38% -
  Horiz. % 166.21% 198.83% 150.20% 130.08% 106.25% 134.38% 100.00%
Tax Rate 26.48 % 24.73 % 25.67 % 39.49 % 33.52 % 24.18 % 32.59 % -12.91%
  QoQ % 7.08% -3.66% -35.00% 17.81% 38.63% -25.81% -
  Horiz. % 81.25% 75.88% 78.77% 121.17% 102.85% 74.19% 100.00%
Total Cost 5,486 5,301 4,406 5,172 4,965 4,473 4,595 12.53%
  QoQ % 3.49% 20.31% -14.81% 4.17% 11.00% -2.66% -
  Horiz. % 119.39% 115.36% 95.89% 112.56% 108.05% 97.34% 100.00%
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,592 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.23% 0.24% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.24% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.20 % 16.49 % 15.07 % 11.79 % 10.83 % 13.83 % 10.59 % 21.58%
  QoQ % -13.89% 9.42% 27.82% 8.86% -21.69% 30.59% -
  Horiz. % 134.09% 155.71% 142.30% 111.33% 102.27% 130.59% 100.00%
ROE 1.99 % 2.52 % 1.80 % 1.65 % 1.35 % 1.71 % 1.27 % 34.87%
  QoQ % -21.03% 40.00% 9.09% 22.22% -21.05% 34.65% -
  Horiz. % 156.69% 198.43% 141.73% 129.92% 106.30% 134.65% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.54 2.52 2.06 2.32 2.21 2.06 2.04 15.72%
  QoQ % 0.79% 22.33% -11.21% 4.98% 7.28% 0.98% -
  Horiz. % 124.51% 123.53% 100.98% 113.73% 108.33% 100.98% 100.00%
EPS 0.34 0.40 0.31 0.26 0.22 0.27 0.20 42.39%
  QoQ % -15.00% 29.03% 19.23% 18.18% -18.52% 35.00% -
  Horiz. % 170.00% 200.00% 155.00% 130.00% 110.00% 135.00% 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 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.54 2.52 2.06 2.33 2.21 2.06 2.04 15.72%
  QoQ % 0.79% 22.33% -11.59% 5.43% 7.28% 0.98% -
  Horiz. % 124.51% 123.53% 100.98% 114.22% 108.33% 100.98% 100.00%
EPS 0.34 0.40 0.31 0.26 0.22 0.27 0.20 42.39%
  QoQ % -15.00% 29.03% 19.23% 18.18% -18.52% 35.00% -
  Horiz. % 170.00% 200.00% 155.00% 130.00% 110.00% 135.00% 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 0.1600 0.1700 0.1604 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 5.99% 0.25% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.25% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 -
P/RPS 6.50 5.95 6.80 5.17 5.43 6.31 6.87 -3.62%
  QoQ % 9.24% -12.50% 31.53% -4.79% -13.95% -8.15% -
  Horiz. % 94.61% 86.61% 98.98% 75.25% 79.04% 91.85% 100.00%
P/EPS 48.86 37.13 45.88 45.51 55.59 47.62 68.91 -20.47%
  QoQ % 31.59% -19.07% 0.81% -18.13% 16.74% -30.90% -
  Horiz. % 70.90% 53.88% 66.58% 66.04% 80.67% 69.10% 100.00%
EY 2.05 2.69 2.18 2.20 1.80 2.10 1.45 25.94%
  QoQ % -23.79% 23.39% -0.91% 22.22% -14.29% 44.83% -
  Horiz. % 141.38% 185.52% 150.34% 151.72% 124.14% 144.83% 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 0.97 0.94 0.82 0.75 0.75 0.81 0.88 6.70%
  QoQ % 3.19% 14.63% 9.33% 0.00% -7.41% -7.95% -
  Horiz. % 110.23% 106.82% 93.18% 85.23% 85.23% 92.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 -
Price 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 -
P/RPS 6.70 6.15 7.29 4.52 5.43 6.80 7.36 -6.07%
  QoQ % 8.94% -15.64% 61.28% -16.76% -20.15% -7.61% -
  Horiz. % 91.03% 83.56% 99.05% 61.41% 73.78% 92.39% 100.00%
P/EPS 50.34 38.37 49.15 39.82 55.59 51.28 73.83 -22.51%
  QoQ % 31.20% -21.93% 23.43% -28.37% 8.40% -30.54% -
  Horiz. % 68.18% 51.97% 66.57% 53.93% 75.29% 69.46% 100.00%
EY 1.99 2.61 2.03 2.51 1.80 1.95 1.35 29.49%
  QoQ % -23.75% 28.57% -19.12% 39.44% -7.69% 44.44% -
  Horiz. % 147.41% 193.33% 150.37% 185.93% 133.33% 144.44% 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 1.00 0.97 0.88 0.66 0.75 0.88 0.94 4.21%
  QoQ % 3.09% 10.23% 33.33% -12.00% -14.77% -6.38% -
  Horiz. % 106.38% 103.19% 93.62% 70.21% 79.79% 93.62% 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.
 


 

1914 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.630.00 
 UCREST 0.250.00 
 PINEAPP 0.3850.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.170.00 
 BTECH 0.2450.00 
 3A 0.950.00 
 TENAGA-C57 0.060.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers