Highlights

[BTECH] YoY Annualized Quarter Result on 2012-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     17.19%    YoY -     117.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 26,308 23,152 23,072 20,660 16,550 15,776 16,466 8.12%
  YoY % 13.63% 0.35% 11.67% 24.83% 4.91% -4.19% -
  Horiz. % 159.77% 140.60% 140.12% 125.47% 100.51% 95.81% 100.00%
PBT 5,626 7,466 4,886 3,508 2,020 2,400 1,992 18.88%
  YoY % -24.65% 52.80% 39.28% 73.66% -15.83% 20.48% -
  Horiz. % 282.43% 374.80% 245.28% 176.10% 101.41% 120.48% 100.00%
Tax -1,410 -1,210 -1,228 -984 -852 -808 -858 8.63%
  YoY % -16.53% 1.47% -24.80% -15.49% -5.45% 5.83% -
  Horiz. % 164.34% 141.03% 143.12% 114.69% 99.30% 94.17% 100.00%
NP 4,216 6,256 3,658 2,524 1,168 1,592 1,134 24.45%
  YoY % -32.61% 71.02% 44.93% 116.10% -26.63% 40.39% -
  Horiz. % 371.78% 551.68% 322.57% 222.57% 103.00% 140.39% 100.00%
NP to SH 4,102 6,224 3,574 2,400 1,104 1,642 1,154 23.53%
  YoY % -34.09% 74.15% 48.92% 117.39% -32.76% 42.29% -
  Horiz. % 355.46% 539.34% 309.71% 207.97% 95.67% 142.29% 100.00%
Tax Rate 25.06 % 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % 43.07 % -8.63%
  YoY % 54.60% -35.50% -10.41% -33.50% 25.27% -21.82% -
  Horiz. % 58.18% 37.64% 58.35% 65.13% 97.93% 78.18% 100.00%
Total Cost 22,092 16,896 19,414 18,136 15,382 14,184 15,332 6.27%
  YoY % 30.75% -12.97% 7.05% 17.90% 8.45% -7.49% -
  Horiz. % 144.09% 110.20% 126.62% 118.29% 100.33% 92.51% 100.00%
Net Worth 47,879 45,360 40,319 40,319 32,618 30,787 30,104 8.04%
  YoY % 5.56% 12.50% 0.00% 23.61% 5.95% 2.27% -
  Horiz. % 159.05% 150.68% 133.93% 133.93% 108.35% 102.27% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,175 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 77.41 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 47,879 45,360 40,319 40,319 32,618 30,787 30,104 8.04%
  YoY % 5.56% 12.50% 0.00% 23.61% 5.95% 2.27% -
  Horiz. % 159.05% 150.68% 133.93% 133.93% 108.35% 102.27% 100.00%
NOSH 252,000 252,000 252,000 252,000 250,909 256,562 250,869 0.07%
  YoY % 0.00% 0.00% 0.00% 0.43% -2.20% 2.27% -
  Horiz. % 100.45% 100.45% 100.45% 100.45% 100.02% 102.27% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.03 % 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 6.89 % 15.10%
  YoY % -40.67% 70.47% 29.71% 73.09% -30.03% 46.44% -
  Horiz. % 232.66% 392.16% 230.04% 177.36% 102.47% 146.44% 100.00%
ROE 8.57 % 13.72 % 8.86 % 5.95 % 3.38 % 5.33 % 3.83 % 14.36%
  YoY % -37.54% 54.85% 48.91% 76.04% -36.59% 39.16% -
  Horiz. % 223.76% 358.22% 231.33% 155.35% 88.25% 139.16% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 9.19 9.16 8.20 6.60 6.15 6.56 8.05%
  YoY % 13.60% 0.33% 11.71% 24.24% 7.32% -6.25% -
  Horiz. % 159.15% 140.09% 139.63% 125.00% 100.61% 93.75% 100.00%
EPS 1.62 2.46 1.42 0.96 0.44 0.64 0.46 23.33%
  YoY % -34.15% 73.24% 47.92% 118.18% -31.25% 39.13% -
  Horiz. % 352.17% 534.78% 308.70% 208.70% 95.65% 139.13% 100.00%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 0.1200 7.96%
  YoY % 5.56% 12.50% 0.00% 23.08% 8.33% 0.00% -
  Horiz. % 158.33% 150.00% 133.33% 133.33% 108.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.44 9.19 9.16 8.20 6.57 6.26 6.53 8.13%
  YoY % 13.60% 0.33% 11.71% 24.81% 4.95% -4.13% -
  Horiz. % 159.88% 140.74% 140.28% 125.57% 100.61% 95.87% 100.00%
EPS 1.62 2.46 1.42 0.96 0.44 0.65 0.46 23.33%
  YoY % -34.15% 73.24% 47.92% 118.18% -32.31% 41.30% -
  Horiz. % 352.17% 534.78% 308.70% 208.70% 95.65% 141.30% 100.00%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1800 0.1600 0.1600 0.1294 0.1222 0.1195 8.03%
  YoY % 5.56% 12.50% 0.00% 23.65% 5.89% 2.26% -
  Horiz. % 159.00% 150.63% 133.89% 133.89% 108.28% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 0.1100 -
P/RPS 2.78 2.50 1.64 1.59 1.82 1.95 1.68 8.75%
  YoY % 11.20% 52.44% 3.14% -12.64% -6.67% 16.07% -
  Horiz. % 165.48% 148.81% 97.62% 94.64% 108.33% 116.07% 100.00%
P/EPS 17.82 9.31 10.58 13.65 27.27 18.75 23.91 -4.78%
  YoY % 91.41% -12.00% -22.49% -49.94% 45.44% -21.58% -
  Horiz. % 74.53% 38.94% 44.25% 57.09% 114.05% 78.42% 100.00%
EY 5.61 10.74 9.46 7.33 3.67 5.33 4.18 5.02%
  YoY % -47.77% 13.53% 29.06% 99.73% -31.14% 27.51% -
  Horiz. % 134.21% 256.94% 226.32% 175.36% 87.80% 127.51% 100.00%
DY 4.34 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.53 1.28 0.94 0.81 0.92 1.00 0.92 8.84%
  YoY % 19.53% 36.17% 16.05% -11.96% -8.00% 8.70% -
  Horiz. % 166.30% 139.13% 102.17% 88.04% 100.00% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 0.1200 -
P/RPS 2.20 2.39 1.69 1.71 1.59 1.63 1.83 3.12%
  YoY % -7.95% 41.42% -1.17% 7.55% -2.45% -10.93% -
  Horiz. % 120.22% 130.60% 92.35% 93.44% 86.89% 89.07% 100.00%
P/EPS 14.13 8.91 10.93 14.70 23.86 15.63 26.09 -9.71%
  YoY % 58.59% -18.48% -25.65% -38.39% 52.66% -40.09% -
  Horiz. % 54.16% 34.15% 41.89% 56.34% 91.45% 59.91% 100.00%
EY 7.08 11.23 9.15 6.80 4.19 6.40 3.83 10.78%
  YoY % -36.95% 22.73% 34.56% 62.29% -34.53% 67.10% -
  Horiz. % 184.86% 293.21% 238.90% 177.55% 109.40% 167.10% 100.00%
DY 5.48 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.21 1.22 0.97 0.88 0.81 0.83 1.00 3.23%
  YoY % -0.82% 25.77% 10.23% 8.64% -2.41% -17.00% -
  Horiz. % 121.00% 122.00% 97.00% 88.00% 81.00% 83.00% 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