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 - 252,000
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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers