Highlights

[BTECH] QoQ TTM Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     10.66%    YoY -     -20.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,552 23,793 22,967 21,810 21,761 21,254 20,601 12.37%
  QoQ % 3.19% 3.60% 5.30% 0.23% 2.39% 3.17% -
  Horiz. % 119.18% 115.49% 111.48% 105.87% 105.63% 103.17% 100.00%
PBT 4,607 4,820 4,492 4,048 3,803 4,887 4,911 -4.16%
  QoQ % -4.42% 7.30% 10.97% 6.44% -22.18% -0.49% -
  Horiz. % 93.81% 98.15% 91.47% 82.43% 77.44% 99.51% 100.00%
Tax -1,184 -1,392 -1,369 -1,254 -1,247 -1,129 -1,133 2.97%
  QoQ % 14.94% -1.68% -9.17% -0.56% -10.45% 0.35% -
  Horiz. % 104.50% 122.86% 120.83% 110.68% 110.06% 99.65% 100.00%
NP 3,423 3,428 3,123 2,794 2,556 3,758 3,778 -6.35%
  QoQ % -0.15% 9.77% 11.78% 9.31% -31.99% -0.53% -
  Horiz. % 90.60% 90.74% 82.66% 73.95% 67.65% 99.47% 100.00%
NP to SH 3,350 3,304 2,997 2,667 2,410 3,614 3,670 -5.89%
  QoQ % 1.39% 10.24% 12.37% 10.66% -33.31% -1.53% -
  Horiz. % 91.28% 90.03% 81.66% 72.67% 65.67% 98.47% 100.00%
Tax Rate 25.70 % 28.88 % 30.48 % 30.98 % 32.79 % 23.10 % 23.07 % 7.44%
  QoQ % -11.01% -5.25% -1.61% -5.52% 41.95% 0.13% -
  Horiz. % 111.40% 125.18% 132.12% 134.29% 142.13% 100.13% 100.00%
Total Cost 21,129 20,365 19,844 19,016 19,205 17,496 16,823 16.36%
  QoQ % 3.75% 2.63% 4.35% -0.98% 9.77% 4.00% -
  Horiz. % 125.60% 121.05% 117.96% 113.04% 114.16% 104.00% 100.00%
Net Worth 42,840 42,840 40,319 42,840 40,414 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.00% 0.24% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.24% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 0 0 0 0 0 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% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 34.93 % 34.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.54% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,840 42,840 40,319 42,840 40,414 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.00% 0.24% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.24% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,592 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% -0.23% 0.24% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.24% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.94 % 14.41 % 13.60 % 12.81 % 11.75 % 17.68 % 18.34 % -16.67%
  QoQ % -3.26% 5.96% 6.17% 9.02% -33.54% -3.60% -
  Horiz. % 76.01% 78.57% 74.15% 69.85% 64.07% 96.40% 100.00%
ROE 7.82 % 7.71 % 7.43 % 6.23 % 5.96 % 8.96 % 9.10 % -9.59%
  QoQ % 1.43% 3.77% 19.26% 4.53% -33.48% -1.54% -
  Horiz. % 85.93% 84.73% 81.65% 68.46% 65.49% 98.46% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.74 9.44 9.11 8.65 8.62 8.43 8.18 12.30%
  QoQ % 3.18% 3.62% 5.32% 0.35% 2.25% 3.06% -
  Horiz. % 119.07% 115.40% 111.37% 105.75% 105.38% 103.06% 100.00%
EPS 1.33 1.31 1.19 1.06 0.95 1.43 1.46 -6.01%
  QoQ % 1.53% 10.08% 12.26% 11.58% -33.57% -2.05% -
  Horiz. % 91.10% 89.73% 81.51% 72.60% 65.07% 97.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.25% 0.00% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.74 9.44 9.11 8.65 8.64 8.43 8.18 12.30%
  QoQ % 3.18% 3.62% 5.32% 0.12% 2.49% 3.06% -
  Horiz. % 119.07% 115.40% 111.37% 105.75% 105.62% 103.06% 100.00%
EPS 1.33 1.31 1.19 1.06 0.96 1.43 1.46 -6.01%
  QoQ % 1.53% 10.08% 12.26% 10.42% -32.87% -2.05% -
  Horiz. % 91.10% 89.73% 81.51% 72.60% 65.75% 97.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 0.1700 0.1700 0.1600 0.1700 0.1604 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 5.99% 0.25% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.25% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1700 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 -
P/RPS 1.74 1.75 1.65 1.62 1.39 1.42 1.59 6.18%
  QoQ % -0.57% 6.06% 1.85% 16.55% -2.11% -10.69% -
  Horiz. % 109.43% 110.06% 103.77% 101.89% 87.42% 89.31% 100.00%
P/EPS 12.79 12.58 12.61 13.23 12.58 8.37 8.93 26.98%
  QoQ % 1.67% -0.24% -4.69% 5.17% 50.30% -6.27% -
  Horiz. % 143.23% 140.87% 141.21% 148.15% 140.87% 93.73% 100.00%
EY 7.82 7.95 7.93 7.56 7.95 11.95 11.20 -21.25%
  QoQ % -1.64% 0.25% 4.89% -4.91% -33.47% 6.70% -
  Horiz. % 69.82% 70.98% 70.80% 67.50% 70.98% 106.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.17 3.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8.31% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 108.31% 100.00%
P/NAPS 1.00 0.97 0.94 0.82 0.75 0.75 0.81 15.04%
  QoQ % 3.09% 3.19% 14.63% 9.33% 0.00% -7.41% -
  Horiz. % 123.46% 119.75% 116.05% 101.23% 92.59% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.1700 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 -
P/RPS 1.74 1.80 1.70 1.73 1.22 1.42 1.71 1.16%
  QoQ % -3.33% 5.88% -1.73% 41.80% -14.08% -16.96% -
  Horiz. % 101.75% 105.26% 99.42% 101.17% 71.35% 83.04% 100.00%
P/EPS 12.79 12.97 13.03 14.17 11.01 8.37 9.61 20.93%
  QoQ % -1.39% -0.46% -8.05% 28.70% 31.54% -12.90% -
  Horiz. % 133.09% 134.96% 135.59% 147.45% 114.57% 87.10% 100.00%
EY 7.82 7.71 7.67 7.06 9.09 11.95 10.40 -17.27%
  QoQ % 1.43% 0.52% 8.64% -22.33% -23.93% 14.90% -
  Horiz. % 75.19% 74.13% 73.75% 67.88% 87.40% 114.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.17 3.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 116.48% 100.00%
P/NAPS 1.00 1.00 0.97 0.88 0.66 0.75 0.88 8.87%
  QoQ % 0.00% 3.09% 10.23% 33.33% -12.00% -14.77% -
  Horiz. % 113.64% 113.64% 110.23% 100.00% 75.00% 85.23% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS