Highlights

[BTECH] QoQ TTM Result on 2012-12-31 [#4]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -33.31%    YoY -     -20.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,793 22,967 21,810 21,761 21,254 20,601 19,911 12.60%
  QoQ % 3.60% 5.30% 0.23% 2.39% 3.17% 3.47% -
  Horiz. % 119.50% 115.35% 109.54% 109.29% 106.75% 103.47% 100.00%
PBT 4,820 4,492 4,048 3,803 4,887 4,911 4,591 3.30%
  QoQ % 7.30% 10.97% 6.44% -22.18% -0.49% 6.97% -
  Horiz. % 104.99% 97.84% 88.17% 82.84% 106.45% 106.97% 100.00%
Tax -1,392 -1,369 -1,254 -1,247 -1,129 -1,133 -1,144 13.96%
  QoQ % -1.68% -9.17% -0.56% -10.45% 0.35% 0.96% -
  Horiz. % 121.68% 119.67% 109.62% 109.00% 98.69% 99.04% 100.00%
NP 3,428 3,123 2,794 2,556 3,758 3,778 3,447 -0.37%
  QoQ % 9.77% 11.78% 9.31% -31.99% -0.53% 9.60% -
  Horiz. % 99.45% 90.60% 81.06% 74.15% 109.02% 109.60% 100.00%
NP to SH 3,304 2,997 2,667 2,410 3,614 3,670 3,346 -0.84%
  QoQ % 10.24% 12.37% 10.66% -33.31% -1.53% 9.68% -
  Horiz. % 98.74% 89.57% 79.71% 72.03% 108.01% 109.68% 100.00%
Tax Rate 28.88 % 30.48 % 30.98 % 32.79 % 23.10 % 23.07 % 24.92 % 10.32%
  QoQ % -5.25% -1.61% -5.52% 41.95% 0.13% -7.42% -
  Horiz. % 115.89% 122.31% 124.32% 131.58% 92.70% 92.58% 100.00%
Total Cost 20,365 19,844 19,016 19,205 17,496 16,823 16,464 15.22%
  QoQ % 2.63% 4.35% -0.98% 9.77% 4.00% 2.18% -
  Horiz. % 123.69% 120.53% 115.50% 116.65% 106.27% 102.18% 100.00%
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 34.93 % 34.40 % 37.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.54% -8.83% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.58% 91.17% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 42,840 40,319 42,840 40,414 40,319 40,319 40,319 4.12%
  QoQ % 6.25% -5.88% 6.00% 0.24% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.24% 100.00% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,592 252,000 252,000 252,000 -
  QoQ % 0.00% 0.00% -0.23% 0.24% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.24% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.41 % 13.60 % 12.81 % 11.75 % 17.68 % 18.34 % 17.31 % -11.50%
  QoQ % 5.96% 6.17% 9.02% -33.54% -3.60% 5.95% -
  Horiz. % 83.25% 78.57% 74.00% 67.88% 102.14% 105.95% 100.00%
ROE 7.71 % 7.43 % 6.23 % 5.96 % 8.96 % 9.10 % 8.30 % -4.79%
  QoQ % 3.77% 19.26% 4.53% -33.48% -1.54% 9.64% -
  Horiz. % 92.89% 89.52% 75.06% 71.81% 107.95% 109.64% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.44 9.11 8.65 8.62 8.43 8.18 7.90 12.59%
  QoQ % 3.62% 5.32% 0.35% 2.25% 3.06% 3.54% -
  Horiz. % 119.49% 115.32% 109.49% 109.11% 106.71% 103.54% 100.00%
EPS 1.31 1.19 1.06 0.95 1.43 1.46 1.33 -1.00%
  QoQ % 10.08% 12.26% 11.58% -33.57% -2.05% 9.77% -
  Horiz. % 98.50% 89.47% 79.70% 71.43% 107.52% 109.77% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.44 9.11 8.65 8.64 8.43 8.18 7.90 12.59%
  QoQ % 3.62% 5.32% 0.12% 2.49% 3.06% 3.54% -
  Horiz. % 119.49% 115.32% 109.49% 109.37% 106.71% 103.54% 100.00%
EPS 1.31 1.19 1.06 0.96 1.43 1.46 1.33 -1.00%
  QoQ % 10.08% 12.26% 10.42% -32.87% -2.05% 9.77% -
  Horiz. % 98.50% 89.47% 79.70% 72.18% 107.52% 109.77% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1700 0.1600 0.1700 0.1604 0.1600 0.1600 0.1600 4.12%
  QoQ % 6.25% -5.88% 5.99% 0.25% 0.00% 0.00% -
  Horiz. % 106.25% 100.00% 106.25% 100.25% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 0.1400 -
P/RPS 1.75 1.65 1.62 1.39 1.42 1.59 1.77 -0.75%
  QoQ % 6.06% 1.85% 16.55% -2.11% -10.69% -10.17% -
  Horiz. % 98.87% 93.22% 91.53% 78.53% 80.23% 89.83% 100.00%
P/EPS 12.58 12.61 13.23 12.58 8.37 8.93 10.54 12.51%
  QoQ % -0.24% -4.69% 5.17% 50.30% -6.27% -15.28% -
  Horiz. % 119.35% 119.64% 125.52% 119.35% 79.41% 84.72% 100.00%
EY 7.95 7.93 7.56 7.95 11.95 11.20 9.48 -11.06%
  QoQ % 0.25% 4.89% -4.91% -33.47% 6.70% 18.14% -
  Horiz. % 83.86% 83.65% 79.75% 83.86% 126.05% 118.14% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 3.85 3.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.31% 7.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.48% 107.54% 100.00%
P/NAPS 0.97 0.94 0.82 0.75 0.75 0.81 0.88 6.70%
  QoQ % 3.19% 14.63% 9.33% 0.00% -7.41% -7.95% -
  Horiz. % 110.23% 106.82% 93.18% 85.23% 85.23% 92.05% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 18/05/12 -
Price 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 0.1500 -
P/RPS 1.80 1.70 1.73 1.22 1.42 1.71 1.90 -3.54%
  QoQ % 5.88% -1.73% 41.80% -14.08% -16.96% -10.00% -
  Horiz. % 94.74% 89.47% 91.05% 64.21% 74.74% 90.00% 100.00%
P/EPS 12.97 13.03 14.17 11.01 8.37 9.61 11.30 9.62%
  QoQ % -0.46% -8.05% 28.70% 31.54% -12.90% -14.96% -
  Horiz. % 114.78% 115.31% 125.40% 97.43% 74.07% 85.04% 100.00%
EY 7.71 7.67 7.06 9.09 11.95 10.40 8.85 -8.78%
  QoQ % 0.52% 8.64% -22.33% -23.93% 14.90% 17.51% -
  Horiz. % 87.12% 86.67% 79.77% 102.71% 135.03% 117.51% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 3.58 3.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 16.48% 7.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 124.85% 107.19% 100.00%
P/NAPS 1.00 0.97 0.88 0.66 0.75 0.88 0.94 4.21%
  QoQ % 3.09% 10.23% 33.33% -12.00% -14.77% -6.38% -
  Horiz. % 106.38% 103.19% 93.62% 70.21% 79.79% 93.62% 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.
 


 

124  96  351  1740 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.485+0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.17+0.025 
 LAYHONG 0.52+0.015 
 XINGHE 0.250.00 
 MPAY 0.115+0.005 
 MERIDIAN 0.075+0.005 
 CUSCAPI 0.185+0.01 
 MTAG 0.555+0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers