Highlights

[BTECH] QoQ Quarter Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -72.62%    YoY -     172.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,863 5,568 5,191 5,139 5,356 4,915 4,501 19.18%
  QoQ % 5.30% 7.26% 1.01% -4.05% 8.97% 9.20% -
  Horiz. % 130.26% 123.71% 115.33% 114.17% 119.00% 109.20% 100.00%
PBT 1,142 907 947 807 2,226 931 627 48.87%
  QoQ % 25.91% -4.22% 17.35% -63.75% 139.10% 48.48% -
  Horiz. % 182.14% 144.66% 151.04% 128.71% 355.02% 148.48% 100.00%
Tax -451 -304 -229 -263 -333 -308 -240 51.99%
  QoQ % -48.36% -32.75% 12.93% 21.02% -8.12% -28.33% -
  Horiz. % 187.92% 126.67% 95.42% 109.58% 138.75% 128.33% 100.00%
NP 691 603 718 544 1,893 623 387 46.92%
  QoQ % 14.59% -16.02% 31.99% -71.26% 203.85% 60.98% -
  Horiz. % 178.55% 155.81% 185.53% 140.57% 489.15% 160.98% 100.00%
NP to SH 666 544 688 512 1,870 600 364 49.32%
  QoQ % 22.43% -20.93% 34.38% -72.62% 211.67% 64.84% -
  Horiz. % 182.97% 149.45% 189.01% 140.66% 513.74% 164.84% 100.00%
Tax Rate 39.49 % 33.52 % 24.18 % 32.59 % 14.96 % 33.08 % 38.28 % 2.09%
  QoQ % 17.81% 38.63% -25.81% 117.85% -54.78% -13.58% -
  Horiz. % 103.16% 87.57% 63.17% 85.14% 39.08% 86.42% 100.00%
Total Cost 5,172 4,965 4,473 4,595 3,463 4,292 4,114 16.40%
  QoQ % 4.17% 11.00% -2.66% 32.69% -19.32% 4.33% -
  Horiz. % 125.72% 120.69% 108.73% 111.69% 84.18% 104.33% 100.00%
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,262 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 67.51 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
NOSH 252,592 252,000 252,000 252,000 262,999 250,000 259,999 -1.90%
  QoQ % 0.24% 0.00% 0.00% -4.18% 5.20% -3.85% -
  Horiz. % 97.15% 96.92% 96.92% 96.92% 101.15% 96.15% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.79 % 10.83 % 13.83 % 10.59 % 35.34 % 12.68 % 8.60 % 23.29%
  QoQ % 8.86% -21.69% 30.59% -70.03% 178.71% 47.44% -
  Horiz. % 137.09% 125.93% 160.81% 123.14% 410.93% 147.44% 100.00%
ROE 1.65 % 1.35 % 1.71 % 1.27 % 4.44 % 1.71 % 1.08 % 32.48%
  QoQ % 22.22% -21.05% 34.65% -71.40% 159.65% 58.33% -
  Horiz. % 152.78% 125.00% 158.33% 117.59% 411.11% 158.33% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.32 2.21 2.06 2.04 2.04 1.97 1.73 21.50%
  QoQ % 4.98% 7.28% 0.98% 0.00% 3.55% 13.87% -
  Horiz. % 134.10% 127.75% 119.08% 117.92% 117.92% 113.87% 100.00%
EPS 0.26 0.22 0.27 0.20 0.74 0.24 0.14 50.80%
  QoQ % 18.18% -18.52% 35.00% -72.97% 208.33% 71.43% -
  Horiz. % 185.71% 157.14% 192.86% 142.86% 528.57% 171.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 14.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 7.69% -
  Horiz. % 123.08% 123.08% 123.08% 123.08% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.33 2.21 2.06 2.04 2.13 1.95 1.79 19.12%
  QoQ % 5.43% 7.28% 0.98% -4.23% 9.23% 8.94% -
  Horiz. % 130.17% 123.46% 115.08% 113.97% 118.99% 108.94% 100.00%
EPS 0.26 0.22 0.27 0.20 0.74 0.24 0.14 50.80%
  QoQ % 18.18% -18.52% 35.00% -72.97% 208.33% 71.43% -
  Horiz. % 185.71% 157.14% 192.86% 142.86% 528.57% 171.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1604 0.1600 0.1600 0.1600 0.1670 0.1389 0.1341 12.62%
  QoQ % 0.25% 0.00% 0.00% -4.19% 20.23% 3.58% -
  Horiz. % 119.61% 119.31% 119.31% 119.31% 124.53% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 -
P/RPS 5.17 5.43 6.31 6.87 7.37 4.83 6.93 -17.67%
  QoQ % -4.79% -13.95% -8.15% -6.78% 52.59% -30.30% -
  Horiz. % 74.60% 78.35% 91.05% 99.13% 106.35% 69.70% 100.00%
P/EPS 45.51 55.59 47.62 68.91 21.10 39.58 85.71 -34.30%
  QoQ % -18.13% 16.74% -30.90% 226.59% -46.69% -53.82% -
  Horiz. % 53.10% 64.86% 55.56% 80.40% 24.62% 46.18% 100.00%
EY 2.20 1.80 2.10 1.45 4.74 2.53 1.17 52.05%
  QoQ % 22.22% -14.29% 44.83% -69.41% 87.35% 116.24% -
  Horiz. % 188.03% 153.85% 179.49% 123.93% 405.13% 216.24% 100.00%
DY 0.00 0.00 0.00 0.00 3.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.75 0.81 0.88 0.94 0.68 0.92 -12.68%
  QoQ % 0.00% -7.41% -7.95% -6.38% 38.24% -26.09% -
  Horiz. % 81.52% 81.52% 88.04% 95.65% 102.17% 73.91% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 -
P/RPS 4.52 5.43 6.80 7.36 5.89 6.10 6.07 -17.77%
  QoQ % -16.76% -20.15% -7.61% 24.96% -3.44% 0.49% -
  Horiz. % 74.46% 89.46% 112.03% 121.25% 97.03% 100.49% 100.00%
P/EPS 39.82 55.59 51.28 73.83 16.88 50.00 75.00 -34.31%
  QoQ % -28.37% 8.40% -30.54% 337.38% -66.24% -33.33% -
  Horiz. % 53.09% 74.12% 68.37% 98.44% 22.51% 66.67% 100.00%
EY 2.51 1.80 1.95 1.35 5.93 2.00 1.33 52.42%
  QoQ % 39.44% -7.69% 44.44% -77.23% 196.50% 50.38% -
  Horiz. % 188.72% 135.34% 146.62% 101.50% 445.86% 150.38% 100.00%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.75 0.88 0.94 0.75 0.86 0.81 -12.71%
  QoQ % -12.00% -14.77% -6.38% 25.33% -12.79% 6.17% -
  Horiz. % 81.48% 92.59% 108.64% 116.05% 92.59% 106.17% 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.
 


 

1916 

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