Highlights

[BTECH] QoQ TTM Result on 2013-09-30 [#3]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     10.24%    YoY -     -8.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,592 24,792 24,552 23,793 22,967 21,810 21,761 8.52%
  QoQ % -0.81% 0.98% 3.19% 3.60% 5.30% 0.23% -
  Horiz. % 113.01% 113.93% 112.83% 109.34% 105.54% 100.23% 100.00%
PBT 5,897 4,877 4,607 4,820 4,492 4,048 3,803 34.08%
  QoQ % 20.91% 5.86% -4.42% 7.30% 10.97% 6.44% -
  Horiz. % 155.06% 128.24% 121.14% 126.74% 118.12% 106.44% 100.00%
Tax -1,175 -1,266 -1,184 -1,392 -1,369 -1,254 -1,247 -3.90%
  QoQ % 7.19% -6.93% 14.94% -1.68% -9.17% -0.56% -
  Horiz. % 94.23% 101.52% 94.95% 111.63% 109.78% 100.56% 100.00%
NP 4,722 3,611 3,423 3,428 3,123 2,794 2,556 50.73%
  QoQ % 30.77% 5.49% -0.15% 9.77% 11.78% 9.31% -
  Horiz. % 184.74% 141.28% 133.92% 134.12% 122.18% 109.31% 100.00%
NP to SH 4,675 3,560 3,350 3,304 2,997 2,667 2,410 55.73%
  QoQ % 31.32% 6.27% 1.39% 10.24% 12.37% 10.66% -
  Horiz. % 193.98% 147.72% 139.00% 137.10% 124.36% 110.66% 100.00%
Tax Rate 19.93 % 25.96 % 25.70 % 28.88 % 30.48 % 30.98 % 32.79 % -28.31%
  QoQ % -23.23% 1.01% -11.01% -5.25% -1.61% -5.52% -
  Horiz. % 60.78% 79.17% 78.38% 88.08% 92.96% 94.48% 100.00%
Total Cost 19,870 21,181 21,129 20,365 19,844 19,016 19,205 2.30%
  QoQ % -6.19% 0.25% 3.75% 2.63% 4.35% -0.98% -
  Horiz. % 103.46% 110.29% 110.02% 106.04% 103.33% 99.02% 100.00%
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,414 8.02%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.00% -
  Horiz. % 112.24% 106.00% 106.00% 106.00% 99.77% 106.00% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 45,360 42,840 42,840 42,840 40,319 42,840 40,414 8.02%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.00% -
  Horiz. % 112.24% 106.00% 106.00% 106.00% 99.77% 106.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,592 -0.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.23% -
  Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 99.77% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.20 % 14.57 % 13.94 % 14.41 % 13.60 % 12.81 % 11.75 % 38.86%
  QoQ % 31.78% 4.52% -3.26% 5.96% 6.17% 9.02% -
  Horiz. % 163.40% 124.00% 118.64% 122.64% 115.74% 109.02% 100.00%
ROE 10.31 % 8.31 % 7.82 % 7.71 % 7.43 % 6.23 % 5.96 % 44.25%
  QoQ % 24.07% 6.27% 1.43% 3.77% 19.26% 4.53% -
  Horiz. % 172.99% 139.43% 131.21% 129.36% 124.66% 104.53% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.76 9.84 9.74 9.44 9.11 8.65 8.62 8.66%
  QoQ % -0.81% 1.03% 3.18% 3.62% 5.32% 0.35% -
  Horiz. % 113.23% 114.15% 112.99% 109.51% 105.68% 100.35% 100.00%
EPS 1.86 1.41 1.33 1.31 1.19 1.06 0.95 56.70%
  QoQ % 31.91% 6.02% 1.53% 10.08% 12.26% 11.58% -
  Horiz. % 195.79% 148.42% 140.00% 137.89% 125.26% 111.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1600 8.19%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 6.25% -
  Horiz. % 112.50% 106.25% 106.25% 106.25% 100.00% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.76 9.84 9.74 9.44 9.11 8.65 8.64 8.49%
  QoQ % -0.81% 1.03% 3.18% 3.62% 5.32% 0.12% -
  Horiz. % 112.96% 113.89% 112.73% 109.26% 105.44% 100.12% 100.00%
EPS 1.86 1.41 1.33 1.31 1.19 1.06 0.96 55.60%
  QoQ % 31.91% 6.02% 1.53% 10.08% 12.26% 10.42% -
  Horiz. % 193.75% 146.88% 138.54% 136.46% 123.96% 110.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1700 0.1700 0.1700 0.1600 0.1700 0.1604 8.01%
  QoQ % 5.88% 0.00% 0.00% 6.25% -5.88% 5.99% -
  Horiz. % 112.22% 105.99% 105.99% 105.99% 99.75% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.2300 0.1800 0.1700 0.1650 0.1500 0.1400 0.1200 -
P/RPS 2.36 1.83 1.74 1.75 1.65 1.62 1.39 42.46%
  QoQ % 28.96% 5.17% -0.57% 6.06% 1.85% 16.55% -
  Horiz. % 169.78% 131.65% 125.18% 125.90% 118.71% 116.55% 100.00%
P/EPS 12.40 12.74 12.79 12.58 12.61 13.23 12.58 -0.96%
  QoQ % -2.67% -0.39% 1.67% -0.24% -4.69% 5.17% -
  Horiz. % 98.57% 101.27% 101.67% 100.00% 100.24% 105.17% 100.00%
EY 8.07 7.85 7.82 7.95 7.93 7.56 7.95 1.01%
  QoQ % 2.80% 0.38% -1.64% 0.25% 4.89% -4.91% -
  Horiz. % 101.51% 98.74% 98.36% 100.00% 99.75% 95.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 1.06 1.00 0.97 0.94 0.82 0.75 42.95%
  QoQ % 20.75% 6.00% 3.09% 3.19% 14.63% 9.33% -
  Horiz. % 170.67% 141.33% 133.33% 129.33% 125.33% 109.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 -
Price 0.2200 0.2300 0.1700 0.1700 0.1550 0.1500 0.1050 -
P/RPS 2.25 2.34 1.74 1.80 1.70 1.73 1.22 50.56%
  QoQ % -3.85% 34.48% -3.33% 5.88% -1.73% 41.80% -
  Horiz. % 184.43% 191.80% 142.62% 147.54% 139.34% 141.80% 100.00%
P/EPS 11.86 16.28 12.79 12.97 13.03 14.17 11.01 5.10%
  QoQ % -27.15% 27.29% -1.39% -0.46% -8.05% 28.70% -
  Horiz. % 107.72% 147.87% 116.17% 117.80% 118.35% 128.70% 100.00%
EY 8.43 6.14 7.82 7.71 7.67 7.06 9.09 -4.91%
  QoQ % 37.30% -21.48% 1.43% 0.52% 8.64% -22.33% -
  Horiz. % 92.74% 67.55% 86.03% 84.82% 84.38% 77.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.22 1.35 1.00 1.00 0.97 0.88 0.66 50.79%
  QoQ % -9.63% 35.00% 0.00% 3.09% 10.23% 33.33% -
  Horiz. % 184.85% 204.55% 151.52% 151.52% 146.97% 133.33% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers