Highlights

[BTECH] QoQ TTM Result on 2012-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.53%    YoY -     274.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,967 21,810 21,761 21,254 20,601 19,911 18,546 15.33%
  QoQ % 5.30% 0.23% 2.39% 3.17% 3.47% 7.36% -
  Horiz. % 123.84% 117.60% 117.34% 114.60% 111.08% 107.36% 100.00%
PBT 4,492 4,048 3,803 4,887 4,911 4,591 4,167 5.14%
  QoQ % 10.97% 6.44% -22.18% -0.49% 6.97% 10.18% -
  Horiz. % 107.80% 97.14% 91.26% 117.28% 117.85% 110.18% 100.00%
Tax -1,369 -1,254 -1,247 -1,129 -1,133 -1,144 -1,067 18.09%
  QoQ % -9.17% -0.56% -10.45% 0.35% 0.96% -7.22% -
  Horiz. % 128.30% 117.53% 116.87% 105.81% 106.19% 107.22% 100.00%
NP 3,123 2,794 2,556 3,758 3,778 3,447 3,100 0.49%
  QoQ % 11.78% 9.31% -31.99% -0.53% 9.60% 11.19% -
  Horiz. % 100.74% 90.13% 82.45% 121.23% 121.87% 111.19% 100.00%
NP to SH 2,997 2,667 2,410 3,614 3,670 3,346 3,022 -0.55%
  QoQ % 12.37% 10.66% -33.31% -1.53% 9.68% 10.72% -
  Horiz. % 99.17% 88.25% 79.75% 119.59% 121.44% 110.72% 100.00%
Tax Rate 30.48 % 30.98 % 32.79 % 23.10 % 23.07 % 24.92 % 25.61 % 12.32%
  QoQ % -1.61% -5.52% 41.95% 0.13% -7.42% -2.69% -
  Horiz. % 119.02% 120.97% 128.04% 90.20% 90.08% 97.31% 100.00%
Total Cost 19,844 19,016 19,205 17,496 16,823 16,464 15,446 18.20%
  QoQ % 4.35% -0.98% 9.77% 4.00% 2.18% 6.59% -
  Horiz. % 128.47% 123.11% 124.34% 113.27% 108.91% 106.59% 100.00%
Net Worth 40,319 42,840 40,414 40,319 40,319 40,319 42,079 -2.81%
  QoQ % -5.88% 6.00% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 101.81% 96.04% 95.82% 95.82% 95.82% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 0 0 0 1,262 1,262 1,262 1,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 1.54% -8.83% -9.67% -
  Horiz. % 0.00% 0.00% 0.00% 83.62% 82.36% 90.33% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 40,319 42,840 40,414 40,319 40,319 40,319 42,079 -2.81%
  QoQ % -5.88% 6.00% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 101.81% 96.04% 95.82% 95.82% 95.82% 100.00%
NOSH 252,000 252,000 252,592 252,000 252,000 252,000 262,999 -2.81%
  QoQ % 0.00% -0.23% 0.24% 0.00% 0.00% -4.18% -
  Horiz. % 95.82% 95.82% 96.04% 95.82% 95.82% 95.82% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.60 % 12.81 % 11.75 % 17.68 % 18.34 % 17.31 % 16.72 % -12.87%
  QoQ % 6.17% 9.02% -33.54% -3.60% 5.95% 3.53% -
  Horiz. % 81.34% 76.61% 70.28% 105.74% 109.69% 103.53% 100.00%
ROE 7.43 % 6.23 % 5.96 % 8.96 % 9.10 % 8.30 % 7.18 % 2.31%
  QoQ % 19.26% 4.53% -33.48% -1.54% 9.64% 15.60% -
  Horiz. % 103.48% 86.77% 83.01% 124.79% 126.74% 115.60% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.11 8.65 8.62 8.43 8.18 7.90 7.05 18.66%
  QoQ % 5.32% 0.35% 2.25% 3.06% 3.54% 12.06% -
  Horiz. % 129.22% 122.70% 122.27% 119.57% 116.03% 112.06% 100.00%
EPS 1.19 1.06 0.95 1.43 1.46 1.33 1.15 2.31%
  QoQ % 12.26% 11.58% -33.57% -2.05% 9.77% 15.65% -
  Horiz. % 103.48% 92.17% 82.61% 124.35% 126.96% 115.65% 100.00%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.17% -
  Horiz. % 0.00% 0.00% 0.00% 104.17% 104.17% 104.17% 100.00%
NAPS 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 0.1600 -
  QoQ % -5.88% 6.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 106.25% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.11 8.65 8.64 8.43 8.18 7.90 7.36 15.30%
  QoQ % 5.32% 0.12% 2.49% 3.06% 3.54% 7.34% -
  Horiz. % 123.78% 117.53% 117.39% 114.54% 111.14% 107.34% 100.00%
EPS 1.19 1.06 0.96 1.43 1.46 1.33 1.20 -0.56%
  QoQ % 12.26% 10.42% -32.87% -2.05% 9.77% 10.83% -
  Horiz. % 99.17% 88.33% 80.00% 119.17% 121.67% 110.83% 100.00%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1600 0.1700 0.1604 0.1600 0.1600 0.1600 0.1670 -2.82%
  QoQ % -5.88% 5.99% 0.25% 0.00% 0.00% -4.19% -
  Horiz. % 95.81% 101.80% 96.05% 95.81% 95.81% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 0.1500 -
P/RPS 1.65 1.62 1.39 1.42 1.59 1.77 2.13 -15.67%
  QoQ % 1.85% 16.55% -2.11% -10.69% -10.17% -16.90% -
  Horiz. % 77.46% 76.06% 65.26% 66.67% 74.65% 83.10% 100.00%
P/EPS 12.61 13.23 12.58 8.37 8.93 10.54 13.05 -2.26%
  QoQ % -4.69% 5.17% 50.30% -6.27% -15.28% -19.23% -
  Horiz. % 96.63% 101.38% 96.40% 64.14% 68.43% 80.77% 100.00%
EY 7.93 7.56 7.95 11.95 11.20 9.48 7.66 2.34%
  QoQ % 4.89% -4.91% -33.47% 6.70% 18.14% 23.76% -
  Horiz. % 103.52% 98.69% 103.79% 156.01% 146.21% 123.76% 100.00%
DY 0.00 0.00 0.00 4.17 3.85 3.58 3.20 -
  QoQ % 0.00% 0.00% 0.00% 8.31% 7.54% 11.87% -
  Horiz. % 0.00% 0.00% 0.00% 130.31% 120.31% 111.88% 100.00%
P/NAPS 0.94 0.82 0.75 0.75 0.81 0.88 0.94 -
  QoQ % 14.63% 9.33% 0.00% -7.41% -7.95% -6.38% -
  Horiz. % 100.00% 87.23% 79.79% 79.79% 86.17% 93.62% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 -
Price 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 0.1200 -
P/RPS 1.70 1.73 1.22 1.42 1.71 1.90 1.70 -
  QoQ % -1.73% 41.80% -14.08% -16.96% -10.00% 11.76% -
  Horiz. % 100.00% 101.76% 71.76% 83.53% 100.59% 111.76% 100.00%
P/EPS 13.03 14.17 11.01 8.37 9.61 11.30 10.44 15.94%
  QoQ % -8.05% 28.70% 31.54% -12.90% -14.96% 8.24% -
  Horiz. % 124.81% 135.73% 105.46% 80.17% 92.05% 108.24% 100.00%
EY 7.67 7.06 9.09 11.95 10.40 8.85 9.58 -13.79%
  QoQ % 8.64% -22.33% -23.93% 14.90% 17.51% -7.62% -
  Horiz. % 80.06% 73.70% 94.89% 124.74% 108.56% 92.38% 100.00%
DY 0.00 0.00 0.00 4.17 3.58 3.34 4.00 -
  QoQ % 0.00% 0.00% 0.00% 16.48% 7.19% -16.50% -
  Horiz. % 0.00% 0.00% 0.00% 104.25% 89.50% 83.50% 100.00%
P/NAPS 0.97 0.88 0.66 0.75 0.88 0.94 0.75 18.72%
  QoQ % 10.23% 33.33% -12.00% -14.77% -6.38% 25.33% -
  Horiz. % 129.33% 117.33% 88.00% 100.00% 117.33% 125.33% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers