Highlights

[BTECH] QoQ TTM 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 -     12.37%    YoY -     -18.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 24,792 24,552 23,793 22,967 21,810 21,761 21,254 10.82%
  QoQ % 0.98% 3.19% 3.60% 5.30% 0.23% 2.39% -
  Horiz. % 116.65% 115.52% 111.95% 108.06% 102.62% 102.39% 100.00%
PBT 4,877 4,607 4,820 4,492 4,048 3,803 4,887 -0.14%
  QoQ % 5.86% -4.42% 7.30% 10.97% 6.44% -22.18% -
  Horiz. % 99.80% 94.27% 98.63% 91.92% 82.83% 77.82% 100.00%
Tax -1,266 -1,184 -1,392 -1,369 -1,254 -1,247 -1,129 7.94%
  QoQ % -6.93% 14.94% -1.68% -9.17% -0.56% -10.45% -
  Horiz. % 112.13% 104.87% 123.29% 121.26% 111.07% 110.45% 100.00%
NP 3,611 3,423 3,428 3,123 2,794 2,556 3,758 -2.63%
  QoQ % 5.49% -0.15% 9.77% 11.78% 9.31% -31.99% -
  Horiz. % 96.09% 91.09% 91.22% 83.10% 74.35% 68.01% 100.00%
NP to SH 3,560 3,350 3,304 2,997 2,667 2,410 3,614 -1.00%
  QoQ % 6.27% 1.39% 10.24% 12.37% 10.66% -33.31% -
  Horiz. % 98.51% 92.70% 91.42% 82.93% 73.80% 66.69% 100.00%
Tax Rate 25.96 % 25.70 % 28.88 % 30.48 % 30.98 % 32.79 % 23.10 % 8.10%
  QoQ % 1.01% -11.01% -5.25% -1.61% -5.52% 41.95% -
  Horiz. % 112.38% 111.26% 125.02% 131.95% 134.11% 141.95% 100.00%
Total Cost 21,181 21,129 20,365 19,844 19,016 19,205 17,496 13.60%
  QoQ % 0.25% 3.75% 2.63% 4.35% -0.98% 9.77% -
  Horiz. % 121.06% 120.76% 116.40% 113.42% 108.69% 109.77% 100.00%
Net Worth 42,840 42,840 42,840 40,319 42,840 40,414 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 6.00% 0.24% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.24% 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 0 0 0 0 0 0 1,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 34.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 40,414 40,319 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 6.00% 0.24% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.24% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,592 252,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.23% 0.24% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.24% 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 14.57 % 13.94 % 14.41 % 13.60 % 12.81 % 11.75 % 17.68 % -12.11%
  QoQ % 4.52% -3.26% 5.96% 6.17% 9.02% -33.54% -
  Horiz. % 82.41% 78.85% 81.50% 76.92% 72.45% 66.46% 100.00%
ROE 8.31 % 7.82 % 7.71 % 7.43 % 6.23 % 5.96 % 8.96 % -4.90%
  QoQ % 6.27% 1.43% 3.77% 19.26% 4.53% -33.48% -
  Horiz. % 92.75% 87.28% 86.05% 82.92% 69.53% 66.52% 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 9.84 9.74 9.44 9.11 8.65 8.62 8.43 10.87%
  QoQ % 1.03% 3.18% 3.62% 5.32% 0.35% 2.25% -
  Horiz. % 116.73% 115.54% 111.98% 108.07% 102.61% 102.25% 100.00%
EPS 1.41 1.33 1.31 1.19 1.06 0.95 1.43 -0.94%
  QoQ % 6.02% 1.53% 10.08% 12.26% 11.58% -33.57% -
  Horiz. % 98.60% 93.01% 91.61% 83.22% 74.13% 66.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 9.84 9.74 9.44 9.11 8.65 8.64 8.43 10.87%
  QoQ % 1.03% 3.18% 3.62% 5.32% 0.12% 2.49% -
  Horiz. % 116.73% 115.54% 111.98% 108.07% 102.61% 102.49% 100.00%
EPS 1.41 1.33 1.31 1.19 1.06 0.96 1.43 -0.94%
  QoQ % 6.02% 1.53% 10.08% 12.26% 10.42% -32.87% -
  Horiz. % 98.60% 93.01% 91.61% 83.22% 74.13% 67.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1700 0.1700 0.1700 0.1600 0.1700 0.1604 0.1600 4.13%
  QoQ % 0.00% 0.00% 6.25% -5.88% 5.99% 0.25% -
  Horiz. % 106.25% 106.25% 106.25% 100.00% 106.25% 100.25% 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 1.83 1.74 1.75 1.65 1.62 1.39 1.42 18.44%
  QoQ % 5.17% -0.57% 6.06% 1.85% 16.55% -2.11% -
  Horiz. % 128.87% 122.54% 123.24% 116.20% 114.08% 97.89% 100.00%
P/EPS 12.74 12.79 12.58 12.61 13.23 12.58 8.37 32.36%
  QoQ % -0.39% 1.67% -0.24% -4.69% 5.17% 50.30% -
  Horiz. % 152.21% 152.81% 150.30% 150.66% 158.06% 150.30% 100.00%
EY 7.85 7.82 7.95 7.93 7.56 7.95 11.95 -24.45%
  QoQ % 0.38% -1.64% 0.25% 4.89% -4.91% -33.47% -
  Horiz. % 65.69% 65.44% 66.53% 66.36% 63.26% 66.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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 2.34 1.74 1.80 1.70 1.73 1.22 1.42 39.56%
  QoQ % 34.48% -3.33% 5.88% -1.73% 41.80% -14.08% -
  Horiz. % 164.79% 122.54% 126.76% 119.72% 121.83% 85.92% 100.00%
P/EPS 16.28 12.79 12.97 13.03 14.17 11.01 8.37 55.88%
  QoQ % 27.29% -1.39% -0.46% -8.05% 28.70% 31.54% -
  Horiz. % 194.50% 152.81% 154.96% 155.68% 169.30% 131.54% 100.00%
EY 6.14 7.82 7.71 7.67 7.06 9.09 11.95 -35.88%
  QoQ % -21.48% 1.43% 0.52% 8.64% -22.33% -23.93% -
  Horiz. % 51.38% 65.44% 64.52% 64.18% 59.08% 76.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers