Highlights

[BTECH] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     16.19%    YoY -     48.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,738 26,308 23,152 23,072 20,660 16,550 15,776 12.34%
  YoY % 20.64% 13.63% 0.35% 11.67% 24.83% 4.91% -
  Horiz. % 201.18% 166.76% 146.75% 146.25% 130.96% 104.91% 100.00%
PBT 8,604 5,626 7,466 4,886 3,508 2,020 2,400 23.69%
  YoY % 52.93% -24.65% 52.80% 39.28% 73.66% -15.83% -
  Horiz. % 358.50% 234.42% 311.08% 203.58% 146.17% 84.17% 100.00%
Tax -2,126 -1,410 -1,210 -1,228 -984 -852 -808 17.48%
  YoY % -50.78% -16.53% 1.47% -24.80% -15.49% -5.45% -
  Horiz. % 263.12% 174.50% 149.75% 151.98% 121.78% 105.45% 100.00%
NP 6,478 4,216 6,256 3,658 2,524 1,168 1,592 26.33%
  YoY % 53.65% -32.61% 71.02% 44.93% 116.10% -26.63% -
  Horiz. % 406.91% 264.82% 392.96% 229.77% 158.54% 73.37% 100.00%
NP to SH 6,374 4,102 6,224 3,574 2,400 1,104 1,642 25.34%
  YoY % 55.39% -34.09% 74.15% 48.92% 117.39% -32.76% -
  Horiz. % 388.19% 249.82% 379.05% 217.66% 146.16% 67.24% 100.00%
Tax Rate 24.71 % 25.06 % 16.21 % 25.13 % 28.05 % 42.18 % 33.67 % -5.02%
  YoY % -1.40% 54.60% -35.50% -10.41% -33.50% 25.27% -
  Horiz. % 73.39% 74.43% 48.14% 74.64% 83.31% 125.27% 100.00%
Total Cost 25,260 22,092 16,896 19,414 18,136 15,382 14,184 10.09%
  YoY % 14.34% 30.75% -12.97% 7.05% 17.90% 8.45% -
  Horiz. % 178.09% 155.75% 119.12% 136.87% 127.86% 108.45% 100.00%
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,679 3,175 - - - - - -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
Div Payout % 57.72 % 77.41 % - % - % - % - % - % -
  YoY % -25.44% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.56% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,439 47,879 45,360 40,319 40,319 32,618 30,787 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.61% 5.95% -
  Horiz. % 180.07% 155.52% 147.33% 130.96% 130.96% 105.95% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 250,909 256,562 -0.30%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.43% -2.20% -
  Horiz. % 98.22% 98.22% 98.22% 98.22% 98.22% 97.80% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 20.41 % 16.03 % 27.02 % 15.85 % 12.22 % 7.06 % 10.09 % 12.45%
  YoY % 27.32% -40.67% 70.47% 29.71% 73.09% -30.03% -
  Horiz. % 202.28% 158.87% 267.79% 157.09% 121.11% 69.97% 100.00%
ROE 11.50 % 8.57 % 13.72 % 8.86 % 5.95 % 3.38 % 5.33 % 13.66%
  YoY % 34.19% -37.54% 54.85% 48.91% 76.04% -36.59% -
  Horiz. % 215.76% 160.79% 257.41% 166.23% 111.63% 63.41% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.59 10.44 9.19 9.16 8.20 6.60 6.15 12.67%
  YoY % 20.59% 13.60% 0.33% 11.71% 24.24% 7.32% -
  Horiz. % 204.72% 169.76% 149.43% 148.94% 133.33% 107.32% 100.00%
EPS 2.52 1.62 2.46 1.42 0.96 0.44 0.64 25.64%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -31.25% -
  Horiz. % 393.75% 253.12% 384.38% 221.88% 150.00% 68.75% 100.00%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1300 0.1200 10.62%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.08% 8.33% -
  Horiz. % 183.33% 158.33% 150.00% 133.33% 133.33% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.59 10.44 9.19 9.16 8.20 6.57 6.26 12.34%
  YoY % 20.59% 13.60% 0.33% 11.71% 24.81% 4.95% -
  Horiz. % 201.12% 166.77% 146.81% 146.33% 130.99% 104.95% 100.00%
EPS 2.52 1.62 2.46 1.42 0.96 0.44 0.65 25.31%
  YoY % 55.56% -34.15% 73.24% 47.92% 118.18% -32.31% -
  Horiz. % 387.69% 249.23% 378.46% 218.46% 147.69% 67.69% 100.00%
DPS 1.46 1.26 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.87% 100.00% - - - - -
NAPS 0.2200 0.1900 0.1800 0.1600 0.1600 0.1294 0.1222 10.29%
  YoY % 15.79% 5.56% 12.50% 0.00% 23.65% 5.89% -
  Horiz. % 180.03% 155.48% 147.30% 130.93% 130.93% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3750 0.2900 0.2300 0.1500 0.1300 0.1200 0.1200 -
P/RPS 2.98 2.78 2.50 1.64 1.59 1.82 1.95 7.32%
  YoY % 7.19% 11.20% 52.44% 3.14% -12.64% -6.67% -
  Horiz. % 152.82% 142.56% 128.21% 84.10% 81.54% 93.33% 100.00%
P/EPS 14.83 17.82 9.31 10.58 13.65 27.27 18.75 -3.83%
  YoY % -16.78% 91.41% -12.00% -22.49% -49.94% 45.44% -
  Horiz. % 79.09% 95.04% 49.65% 56.43% 72.80% 145.44% 100.00%
EY 6.74 5.61 10.74 9.46 7.33 3.67 5.33 3.99%
  YoY % 20.14% -47.77% 13.53% 29.06% 99.73% -31.14% -
  Horiz. % 126.45% 105.25% 201.50% 177.49% 137.52% 68.86% 100.00%
DY 3.89 4.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.63% 100.00% - - - - -
P/NAPS 1.70 1.53 1.28 0.94 0.81 0.92 1.00 9.24%
  YoY % 11.11% 19.53% 36.17% 16.05% -11.96% -8.00% -
  Horiz. % 170.00% 153.00% 128.00% 94.00% 81.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 27/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.3550 0.2300 0.2200 0.1550 0.1400 0.1050 0.1000 -
P/RPS 2.82 2.20 2.39 1.69 1.71 1.59 1.63 9.56%
  YoY % 28.18% -7.95% 41.42% -1.17% 7.55% -2.45% -
  Horiz. % 173.01% 134.97% 146.63% 103.68% 104.91% 97.55% 100.00%
P/EPS 14.04 14.13 8.91 10.93 14.70 23.86 15.63 -1.77%
  YoY % -0.64% 58.59% -18.48% -25.65% -38.39% 52.66% -
  Horiz. % 89.83% 90.40% 57.01% 69.93% 94.05% 152.66% 100.00%
EY 7.12 7.08 11.23 9.15 6.80 4.19 6.40 1.79%
  YoY % 0.56% -36.95% 22.73% 34.56% 62.29% -34.53% -
  Horiz. % 111.25% 110.62% 175.47% 142.97% 106.25% 65.47% 100.00%
DY 4.11 5.48 0.00 0.00 0.00 0.00 0.00 -
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% - - - - -
P/NAPS 1.61 1.21 1.22 0.97 0.88 0.81 0.83 11.66%
  YoY % 33.06% -0.82% 25.77% 10.23% 8.64% -2.41% -
  Horiz. % 193.98% 145.78% 146.99% 116.87% 106.02% 97.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers