Highlights

[BTECH] QoQ TTM Result on 2012-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     9.68%    YoY -     365.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,810 21,761 21,254 20,601 19,911 18,546 17,041 17.86%
  QoQ % 0.23% 2.39% 3.17% 3.47% 7.36% 8.83% -
  Horiz. % 127.99% 127.70% 124.72% 120.89% 116.84% 108.83% 100.00%
PBT 4,048 3,803 4,887 4,911 4,591 4,167 2,025 58.62%
  QoQ % 6.44% -22.18% -0.49% 6.97% 10.18% 105.78% -
  Horiz. % 199.90% 187.80% 241.33% 242.52% 226.72% 205.78% 100.00%
Tax -1,254 -1,247 -1,129 -1,133 -1,144 -1,067 -1,020 14.75%
  QoQ % -0.56% -10.45% 0.35% 0.96% -7.22% -4.61% -
  Horiz. % 122.94% 122.25% 110.69% 111.08% 112.16% 104.61% 100.00%
NP 2,794 2,556 3,758 3,778 3,447 3,100 1,005 97.59%
  QoQ % 9.31% -31.99% -0.53% 9.60% 11.19% 208.46% -
  Horiz. % 278.01% 254.33% 373.93% 375.92% 342.99% 308.46% 100.00%
NP to SH 2,667 2,410 3,614 3,670 3,346 3,022 966 96.68%
  QoQ % 10.66% -33.31% -1.53% 9.68% 10.72% 212.84% -
  Horiz. % 276.09% 249.48% 374.12% 379.92% 346.38% 312.84% 100.00%
Tax Rate 30.98 % 32.79 % 23.10 % 23.07 % 24.92 % 25.61 % 50.37 % -27.66%
  QoQ % -5.52% 41.95% 0.13% -7.42% -2.69% -49.16% -
  Horiz. % 61.50% 65.10% 45.86% 45.80% 49.47% 50.84% 100.00%
Total Cost 19,016 19,205 17,496 16,823 16,464 15,446 16,036 12.02%
  QoQ % -0.98% 9.77% 4.00% 2.18% 6.59% -3.68% -
  Horiz. % 118.58% 119.76% 109.10% 104.91% 102.67% 96.32% 100.00%
Net Worth 42,840 40,414 40,319 40,319 40,319 42,079 35,000 14.41%
  QoQ % 6.00% 0.24% 0.00% 0.00% -4.18% 20.23% -
  Horiz. % 122.40% 115.47% 115.20% 115.20% 115.20% 120.23% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 1,262 1,262 1,262 1,262 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
Div Payout % - % - % 34.93 % 34.40 % 37.73 % 41.77 % - % -
  QoQ % 0.00% 0.00% 1.54% -8.83% -9.67% 0.00% -
  Horiz. % 0.00% 0.00% 83.62% 82.36% 90.33% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,840 40,414 40,319 40,319 40,319 42,079 35,000 14.41%
  QoQ % 6.00% 0.24% 0.00% 0.00% -4.18% 20.23% -
  Horiz. % 122.40% 115.47% 115.20% 115.20% 115.20% 120.23% 100.00%
NOSH 252,000 252,592 252,000 252,000 252,000 262,999 250,000 0.53%
  QoQ % -0.23% 0.24% 0.00% 0.00% -4.18% 5.20% -
  Horiz. % 100.80% 101.04% 100.80% 100.80% 100.80% 105.20% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.81 % 11.75 % 17.68 % 18.34 % 17.31 % 16.72 % 5.90 % 67.59%
  QoQ % 9.02% -33.54% -3.60% 5.95% 3.53% 183.39% -
  Horiz. % 217.12% 199.15% 299.66% 310.85% 293.39% 283.39% 100.00%
ROE 6.23 % 5.96 % 8.96 % 9.10 % 8.30 % 7.18 % 2.76 % 71.99%
  QoQ % 4.53% -33.48% -1.54% 9.64% 15.60% 160.14% -
  Horiz. % 225.72% 215.94% 324.64% 329.71% 300.72% 260.14% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.65 8.62 8.43 8.18 7.90 7.05 6.82 17.15%
  QoQ % 0.35% 2.25% 3.06% 3.54% 12.06% 3.37% -
  Horiz. % 126.83% 126.39% 123.61% 119.94% 115.84% 103.37% 100.00%
EPS 1.06 0.95 1.43 1.46 1.33 1.15 0.39 94.64%
  QoQ % 11.58% -33.57% -2.05% 9.77% 15.65% 194.87% -
  Horiz. % 271.79% 243.59% 366.67% 374.36% 341.03% 294.87% 100.00%
DPS 0.00 0.00 0.50 0.50 0.50 0.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.17% 0.00% -
  Horiz. % 0.00% 0.00% 104.17% 104.17% 104.17% 100.00% -
NAPS 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 13.81%
  QoQ % 6.25% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 121.43% 114.29% 114.29% 114.29% 114.29% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 254,210
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.65 8.64 8.43 8.18 7.90 7.36 6.76 17.85%
  QoQ % 0.12% 2.49% 3.06% 3.54% 7.34% 8.88% -
  Horiz. % 127.96% 127.81% 124.70% 121.01% 116.86% 108.88% 100.00%
EPS 1.06 0.96 1.43 1.46 1.33 1.20 0.38 98.04%
  QoQ % 10.42% -32.87% -2.05% 9.77% 10.83% 215.79% -
  Horiz. % 278.95% 252.63% 376.32% 384.21% 350.00% 315.79% 100.00%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.1700 0.1604 0.1600 0.1600 0.1600 0.1670 0.1389 14.40%
  QoQ % 5.99% 0.25% 0.00% 0.00% -4.19% 20.23% -
  Horiz. % 122.39% 115.48% 115.19% 115.19% 115.19% 120.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 -
P/RPS 1.62 1.39 1.42 1.59 1.77 2.13 1.39 10.74%
  QoQ % 16.55% -2.11% -10.69% -10.17% -16.90% 53.24% -
  Horiz. % 116.55% 100.00% 102.16% 114.39% 127.34% 153.24% 100.00%
P/EPS 13.23 12.58 8.37 8.93 10.54 13.05 24.59 -33.82%
  QoQ % 5.17% 50.30% -6.27% -15.28% -19.23% -46.93% -
  Horiz. % 53.80% 51.16% 34.04% 36.32% 42.86% 53.07% 100.00%
EY 7.56 7.95 11.95 11.20 9.48 7.66 4.07 51.05%
  QoQ % -4.91% -33.47% 6.70% 18.14% 23.76% 88.21% -
  Horiz. % 185.75% 195.33% 293.61% 275.18% 232.92% 188.21% 100.00%
DY 0.00 0.00 4.17 3.85 3.58 3.20 0.00 -
  QoQ % 0.00% 0.00% 8.31% 7.54% 11.87% 0.00% -
  Horiz. % 0.00% 0.00% 130.31% 120.31% 111.88% 100.00% -
P/NAPS 0.82 0.75 0.75 0.81 0.88 0.94 0.68 13.28%
  QoQ % 9.33% 0.00% -7.41% -7.95% -6.38% 38.24% -
  Horiz. % 120.59% 110.29% 110.29% 119.12% 129.41% 138.24% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 -
Price 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 -
P/RPS 1.73 1.22 1.42 1.71 1.90 1.70 1.76 -1.14%
  QoQ % 41.80% -14.08% -16.96% -10.00% 11.76% -3.41% -
  Horiz. % 98.30% 69.32% 80.68% 97.16% 107.95% 96.59% 100.00%
P/EPS 14.17 11.01 8.37 9.61 11.30 10.44 31.06 -40.71%
  QoQ % 28.70% 31.54% -12.90% -14.96% 8.24% -66.39% -
  Horiz. % 45.62% 35.45% 26.95% 30.94% 36.38% 33.61% 100.00%
EY 7.06 9.09 11.95 10.40 8.85 9.58 3.22 68.69%
  QoQ % -22.33% -23.93% 14.90% 17.51% -7.62% 197.52% -
  Horiz. % 219.25% 282.30% 371.12% 322.98% 274.84% 297.52% 100.00%
DY 0.00 0.00 4.17 3.58 3.34 4.00 0.00 -
  QoQ % 0.00% 0.00% 16.48% 7.19% -16.50% 0.00% -
  Horiz. % 0.00% 0.00% 104.25% 89.50% 83.50% 100.00% -
P/NAPS 0.88 0.66 0.75 0.88 0.94 0.75 0.86 1.54%
  QoQ % 33.33% -12.00% -14.77% -6.38% 25.33% -12.79% -
  Horiz. % 102.33% 76.74% 87.21% 102.33% 109.30% 87.21% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers