Highlights

[BTECH] QoQ TTM Result on 2012-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     10.72%    YoY -     268.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,761 21,254 20,601 19,911 18,546 17,041 16,329 21.00%
  QoQ % 2.39% 3.17% 3.47% 7.36% 8.83% 4.36% -
  Horiz. % 133.27% 130.16% 126.16% 121.94% 113.58% 104.36% 100.00%
PBT 3,803 4,887 4,911 4,591 4,167 2,025 1,648 74.19%
  QoQ % -22.18% -0.49% 6.97% 10.18% 105.78% 22.88% -
  Horiz. % 230.76% 296.54% 298.00% 278.58% 252.85% 122.88% 100.00%
Tax -1,247 -1,129 -1,133 -1,144 -1,067 -1,020 -848 29.16%
  QoQ % -10.45% 0.35% 0.96% -7.22% -4.61% -20.28% -
  Horiz. % 147.05% 133.14% 133.61% 134.91% 125.83% 120.28% 100.00%
NP 2,556 3,758 3,778 3,447 3,100 1,005 800 116.16%
  QoQ % -31.99% -0.53% 9.60% 11.19% 208.46% 25.62% -
  Horiz. % 319.50% 469.75% 472.25% 430.88% 387.50% 125.62% 100.00%
NP to SH 2,410 3,614 3,670 3,346 3,022 966 788 109.99%
  QoQ % -33.31% -1.53% 9.68% 10.72% 212.84% 22.59% -
  Horiz. % 305.84% 458.63% 465.74% 424.62% 383.50% 122.59% 100.00%
Tax Rate 32.79 % 23.10 % 23.07 % 24.92 % 25.61 % 50.37 % 51.46 % -25.85%
  QoQ % 41.95% 0.13% -7.42% -2.69% -49.16% -2.12% -
  Horiz. % 63.72% 44.89% 44.83% 48.43% 49.77% 97.88% 100.00%
Total Cost 19,205 17,496 16,823 16,464 15,446 16,036 15,529 15.14%
  QoQ % 9.77% 4.00% 2.18% 6.59% -3.68% 3.26% -
  Horiz. % 123.67% 112.67% 108.33% 106.02% 99.47% 103.26% 100.00%
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 0 1,262 1,262 1,262 1,262 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % 34.93 % 34.40 % 37.73 % 41.77 % - % - % -
  QoQ % 0.00% 1.54% -8.83% -9.67% 0.00% 0.00% -
  Horiz. % 0.00% 83.62% 82.36% 90.33% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,414 40,319 40,319 40,319 42,079 35,000 33,799 12.59%
  QoQ % 0.24% 0.00% 0.00% -4.18% 20.23% 3.55% -
  Horiz. % 119.57% 119.29% 119.29% 119.29% 124.50% 103.55% 100.00%
NOSH 252,592 252,000 252,000 252,000 262,999 250,000 259,999 -1.90%
  QoQ % 0.24% 0.00% 0.00% -4.18% 5.20% -3.85% -
  Horiz. % 97.15% 96.92% 96.92% 96.92% 101.15% 96.15% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.75 % 17.68 % 18.34 % 17.31 % 16.72 % 5.90 % 4.90 % 78.68%
  QoQ % -33.54% -3.60% 5.95% 3.53% 183.39% 20.41% -
  Horiz. % 239.80% 360.82% 374.29% 353.27% 341.22% 120.41% 100.00%
ROE 5.96 % 8.96 % 9.10 % 8.30 % 7.18 % 2.76 % 2.33 % 86.51%
  QoQ % -33.48% -1.54% 9.64% 15.60% 160.14% 18.45% -
  Horiz. % 255.79% 384.55% 390.56% 356.22% 308.15% 118.45% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.62 8.43 8.18 7.90 7.05 6.82 6.28 23.39%
  QoQ % 2.25% 3.06% 3.54% 12.06% 3.37% 8.60% -
  Horiz. % 137.26% 134.24% 130.25% 125.80% 112.26% 108.60% 100.00%
EPS 0.95 1.43 1.46 1.33 1.15 0.39 0.30 114.89%
  QoQ % -33.57% -2.05% 9.77% 15.65% 194.87% 30.00% -
  Horiz. % 316.67% 476.67% 486.67% 443.33% 383.33% 130.00% 100.00%
DPS 0.00 0.50 0.50 0.50 0.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4.17% 0.00% 0.00% -
  Horiz. % 0.00% 104.17% 104.17% 104.17% 100.00% - -
NAPS 0.1600 0.1600 0.1600 0.1600 0.1600 0.1400 0.1300 14.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 7.69% -
  Horiz. % 123.08% 123.08% 123.08% 123.08% 123.08% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.64 8.43 8.18 7.90 7.36 6.76 6.48 21.04%
  QoQ % 2.49% 3.06% 3.54% 7.34% 8.88% 4.32% -
  Horiz. % 133.33% 130.09% 126.23% 121.91% 113.58% 104.32% 100.00%
EPS 0.96 1.43 1.46 1.33 1.20 0.38 0.31 111.73%
  QoQ % -32.87% -2.05% 9.77% 10.83% 215.79% 22.58% -
  Horiz. % 309.68% 461.29% 470.97% 429.03% 387.10% 122.58% 100.00%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.1604 0.1600 0.1600 0.1600 0.1670 0.1389 0.1341 12.62%
  QoQ % 0.25% 0.00% 0.00% -4.19% 20.23% 3.58% -
  Horiz. % 119.61% 119.31% 119.31% 119.31% 124.53% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1200 0.1200 0.1300 0.1400 0.1500 0.0950 0.1200 -
P/RPS 1.39 1.42 1.59 1.77 2.13 1.39 1.91 -19.01%
  QoQ % -2.11% -10.69% -10.17% -16.90% 53.24% -27.23% -
  Horiz. % 72.77% 74.35% 83.25% 92.67% 111.52% 72.77% 100.00%
P/EPS 12.58 8.37 8.93 10.54 13.05 24.59 39.59 -53.27%
  QoQ % 50.30% -6.27% -15.28% -19.23% -46.93% -37.89% -
  Horiz. % 31.78% 21.14% 22.56% 26.62% 32.96% 62.11% 100.00%
EY 7.95 11.95 11.20 9.48 7.66 4.07 2.53 113.79%
  QoQ % -33.47% 6.70% 18.14% 23.76% 88.21% 60.87% -
  Horiz. % 314.23% 472.33% 442.69% 374.70% 302.77% 160.87% 100.00%
DY 0.00 4.17 3.85 3.58 3.20 0.00 0.00 -
  QoQ % 0.00% 8.31% 7.54% 11.87% 0.00% 0.00% -
  Horiz. % 0.00% 130.31% 120.31% 111.88% 100.00% - -
P/NAPS 0.75 0.75 0.81 0.88 0.94 0.68 0.92 -12.68%
  QoQ % 0.00% -7.41% -7.95% -6.38% 38.24% -26.09% -
  Horiz. % 81.52% 81.52% 88.04% 95.65% 102.17% 73.91% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 18/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.1050 0.1200 0.1400 0.1500 0.1200 0.1200 0.1050 -
P/RPS 1.22 1.42 1.71 1.90 1.70 1.76 1.67 -18.81%
  QoQ % -14.08% -16.96% -10.00% 11.76% -3.41% 5.39% -
  Horiz. % 73.05% 85.03% 102.40% 113.77% 101.80% 105.39% 100.00%
P/EPS 11.01 8.37 9.61 11.30 10.44 31.06 34.64 -53.26%
  QoQ % 31.54% -12.90% -14.96% 8.24% -66.39% -10.33% -
  Horiz. % 31.78% 24.16% 27.74% 32.62% 30.14% 89.67% 100.00%
EY 9.09 11.95 10.40 8.85 9.58 3.22 2.89 113.93%
  QoQ % -23.93% 14.90% 17.51% -7.62% 197.52% 11.42% -
  Horiz. % 314.53% 413.49% 359.86% 306.23% 331.49% 111.42% 100.00%
DY 0.00 4.17 3.58 3.34 4.00 0.00 0.00 -
  QoQ % 0.00% 16.48% 7.19% -16.50% 0.00% 0.00% -
  Horiz. % 0.00% 104.25% 89.50% 83.50% 100.00% - -
P/NAPS 0.66 0.75 0.88 0.94 0.75 0.86 0.81 -12.71%
  QoQ % -12.00% -14.77% -6.38% 25.33% -12.79% 6.17% -
  Horiz. % 81.48% 92.59% 108.64% 116.05% 92.59% 106.17% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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